Valuation McCoy Global Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 15:07:29 2024-09-16 EDT			5-day change	1st Jan Change
2.035 ^CAD	+1.75%		+2.26%	-2.16%

08-20	McCoy Global Secures TSX Approval for Normal Course Issuer Bid	MT
08-20	McCoy Global Brief: Announcing Approval of Normal Course Issuer Bid	MT

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	27.49	16.58	13.35	18.63	26.97	56.07
Change	-	-39.68%	-19.5%	39.59%	44.79%	107.87%
Enterprise Value (EV) ¹	21.31	19.65	12.54	15.3	15.56	44.65
Change	-	-7.82%	-36.17%	22.03%	1.68%	186.95%
P/E ratio	-7.14x	70.9x	-6x	4.71x	3.07x	9.04x
PBR	0.68x	0.44x	0.38x	0.47x	0.52x	1.04x
PEG	-	-1x	0x	-0x	0x	-0.4x
Capitalization / Revenue	0.56x	0.31x	0.35x	0.57x	0.51x	0.8x
EV / Revenue	0.43x	0.37x	0.32x	0.47x	0.3x	0.64x
EV / EBITDA	18.8x	5.27x	13.9x	6.3x	2.28x	4.18x
EV / EBIT	-14.8x	11x	-7.79x	132x	3.47x	5.78x
EV / FCF	-4.77x	5.03x	2.07x	-7.99x	-196x	15.4x
FCF Yield	-21%	19.9%	48.3%	-12.5%	-0.51%	6.48%
Dividend per Share ²	-	-	-	-	-	0.03
Rate of return	-	-	-	-	-	1.44%
EPS ²	-0.14	0.008467	-0.08	0.14	0.3094	0.23
Distribution rate	-	-	-	-	-	13%
Net sales ¹	49.08	53.39	38.67	32.8	52.43	69.69
EBITDA ¹	1.134	3.729	0.9	2.431	6.82	10.68
EBIT ¹	-1.439	1.785	-1.609	0.116	4.488	7.731
Net income ¹	-3.791	0.233	-2.175	4.078	8.763	6.529
Net Debt ¹	-6.172	3.069	-0.804	-3.325	-11.41	-11.41
Reference price ²	1.000	0.600	0.480	0.660	0.950	2.080
Nbr of stocks (in thousands)	27,486	27,631	27,802	28,225	28,392	26,955
Announcement Date	19-03-07	20-03-06	21-03-17	22-03-04	23-03-10	24-03-14

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SCHLUMBERGER LIMITED	11.61x	1.72x	6.88x	+2.73%	56.74B
BAKER HUGHES COMPANY	14.56x	1.28x	7.97x	+2.52%	33.18B
HALLIBURTON COMPANY	9.04x	1.25x	5.66x	+2.45%	24.6B
TECHNIPFMC PLC	17.02x	1.15x	7.78x	+0.82%	10.39B
WEATHERFORD INTERNATIONAL PLC	13.36x	1.26x	5.04x	+0.36%	6.7B
NOV INC.	9.6x	0.76x	6x	+1.74%	6.24B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	10.86x	-	-	+3.24%	5.6B
CHAMPIONX CORPORATION	14.37x	1.5x	7.3x	+1.31%	5.45B
Average	12.55x	1.28x	6.66x	+1.90%	18.61B
Weighted average by Cap.	12.29x	1.43x	6.88x	+2.32%