Company Valuation: MedWellAI Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 2.115 39.63 7.43 8.45 5.014 2.189
Change - 1,773.44% -81.25% 13.73% -40.67% -56.34%
Enterprise Value (EV) 1 2.367 37.55 7.325 8.692 4.878 2.386
Change - 1,486% -80.49% 18.66% -43.88% -51.09%
P/E -1.27x -1.29x -6.64x -0.25x -0.36x -0.56x
PBR -19.6x 4.42x 0.71x -16.6x -1.3x -0.33x
PEG - -0x 0.1x -0x 0x 0x
Capitalization / Revenue 4.66x 21.4x 1.13x 2.19x 0.86x 3.68x
EV / Revenue 5.21x 20.3x 1.12x 2.25x 0.83x 4.01x
EV / EBITDA -5.39x -1.77x 6.76x -0.59x -0.66x -1.14x
EV / EBIT -2.33x -1.73x -13.7x -0.47x -0.48x -1.14x
EV / FCF -1.95x -16.9x -2.48x 1.01x 1.25x 2.54x
FCF Yield -51.2% -5.93% -40.3% 98.8% 80.3% 39.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.068 -19.7 -0.6815 -11.98 -2.722 -0.6354
Distribution rate - - - - - -
Net sales 1 0.4542 1.851 6.55 3.863 5.864 0.5948
EBITDA 1 -0.4394 -21.26 1.083 -14.78 -7.346 -2.087
EBIT 1 -1.015 -21.67 -0.5338 -18.38 -10.18 -2.088
Net income 1 -1.082 -22.43 -0.5655 -25.46 -11.52 -3.607
Net Debt 1 0.2523 -2.078 -0.1048 0.242 -0.136 0.197
Reference price 2 2.6312 25.4688 4.5250 2.9500 0.9900 0.3567
Nbr of stocks (in thousands) 804 1,556 1,642 2,864 5,064 6,137
Announcement Date 9/23/20 9/24/21 9/28/22 9/28/23 9/30/24 9/30/25
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.29M
-24.11x61.5x-118.86x - 12.12B
-24.06x53.64x283.03x-.--% 9.13B
-11.52x30.32x100.02x - 8.75B
-9.02x11.91x-41.82x-.--% 7.63B
-37.52x26.64x54.14x - 7.98B
-3.09x4.6x-4.64x-.--% 4.32B
-3.95x7.84x-10.44x-.--% 3.53B
-10.09x18.58x-39.46x - 2.4B
-3.8x - - - 759M
Average -14.13x 26.88x 27.75x 0% 5.66B
Weighted average by Cap. -18.29x 33.94x 35.45x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MWAI Stock
  4. Valuation MedWellAI Inc.