Company Valuation: Lithos Group Ltd.

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026
Market Cap 1 3.064 5.538 36.22 49.88 1.821 0.7285
Change - 80.73% 553.92% 37.72% -96.35% -60%
Enterprise Value (EV) 1 3.3 5.28 35.64 50.32 2.74 1.806
Change - 60.01% 574.91% 41.21% -94.56% -34.08%
P/E -2.71x -2.28x -6.81x -6.17x -0.06x -1.05x
PBR -7.98x 27.8x 2.16x 2.14x -0.79x -0.24x
PEG - 0x 0.2x -0.71x -0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -8.57x -10.2x -52.5x -11.6x -1.16x -16.2x
EV / EBIT -8.57x -10.2x -52.5x -7.27x -0.1x -7.81x
EV / FCF -6.01x -12.7x -169x -1,422x 0.33x -2.9x
FCF Yield -16.6% -7.89% -0.59% -0.07% 307% -34.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.948 -1.318 -0.8808 -0.957 -3.097 -0.0764
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.385 -0.5159 -0.6791 -4.321 -2.353 -0.1112
EBIT 1 -0.3852 -0.5162 -0.6794 -6.922 -26.93 -0.2313
Net income 1 -1.025 -1.035 -2.023 -7.324 -26.22 -0.6957
Net Debt 1 0.2358 -0.2578 -0.5777 0.4472 0.9182 1.077
Reference price 2 8.0000 3.0000 6.0000 5.9000 0.2000 0.0800
Nbr of stocks (in thousands) 383 1,846 6,036 8,454 9,107 9,107
Announcement Date 8/30/21 8/29/22 8/18/23 7/30/24 9/10/25 8/29/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.44x9.45x14.48x2.11% 160B
23.38x3.5x8.33x0.86% 99.63B
11.71x1.35x5.59x3.03% 53.48B
19.7x3.69x12.59x0.89% 22.4B
34.64x - - 1.17% 21.12B
6.83x0.29x7.84x6.23% 18.99B
19.99x1.17x10.02x2.2% 17.03B
10.94x1.51x10.38x2.96% 16.38B
Average 18.95x 2.99x 9.89x 2.43% 51.12B
Weighted average by Cap. 21.24x 5.32x 10.87x 2.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!