Company Valuation: Miivo AI Inc

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026
Market Cap 1 3.281 1.64 0.4101 0.4101 12.49 23.96
Change - -50% -75% 0% 2,944.8% 91.91%
Enterprise Value (EV) 1 2.995 1.516 0.3766 0.4388 11.81 19.7
Change - -49.39% -75.15% 16.52% 2,590.88% 66.81%
P/E -21.8x -3.15x -3.46x -10.1x -15.4x -10.3x
PBR 5.83x 38.8x -5.37x -3.5x 20.1x 5.02x
PEG - -0x 0x 0.2x -0x -0.1x
Capitalization / Revenue 7,560x 223x -48.4x -3,016x 5,475x 205x
EV / Revenue 6,901x 206x -44.4x -3,227x 5,177x 169x
EV / EBITDA -20x - - - - -11x
EV / EBIT -19.9x -21x -3.96x -12.4x -24.9x -10.6x
EV / FCF -97.6x -39.3x -11.8x -9.31x -38.3x -16.1x
FCF Yield -1.02% -2.54% -8.49% -10.7% -2.61% -6.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.009186 -0.0317 -0.007232 -0.002482 -0.0325 -0.0604
Distribution rate - - - - - -
Net sales 1 0.000434 0.007365 -0.008477 -0.000136 0.002281 0.1168
EBITDA 1 -0.1501 - - - - -1.789
EBIT 1 -0.1503 -0.0722 -0.095 -0.0354 -0.4733 -1.857
Net income 1 -0.1456 -0.5201 -0.1187 -0.0407 -0.7245 -1.892
Net Debt 1 -0.2861 -0.1248 -0.0335 0.0287 -0.6793 -4.267
Reference price 2 0.2000 0.1000 0.0250 0.0250 0.5000 0.6200
Nbr of stocks (in thousands) 16,405 16,405 16,405 16,405 24,975 38,653
Announcement Date 9/22/21 9/22/22 9/20/23 9/26/24 9/26/25 9/26/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.25M
21.24x5.79x12.51x2.05% 173B
13.18x3.26x - 2.68% 142B
15.57x7.18x - 1.59% 97.75B
19.64x7.06x12.58x4.31% 94.34B
14.41x9.79x16.77x0.86% 81.99B
22.23x11.69x19.1x4.26% 75.23B
18.22x10.47x8.06x1.98% 66.63B
12.48x4.8x - 2.09% 45.79B
Average 17.12x 7.51x 13.81x 2.48% 86.32B
Weighted average by Cap. 17.45x 6.99x 13.64x 2.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Miivo AI Inc

Historical PBR trend

Valuation ratios - PBR - Miivo AI Inc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Miivo AI Inc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Miivo AI Inc

  1. Stock Market
  2. Stocks
  3. MIVO Stock
  4. Valuation Miivo AI Inc