Company Valuation: Moon River Capital Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 0.78 0.702 0.6721 34.61 16.15 25.31
Change - -10% -4.26% 5,049.23% -53.33% 56.68%
Enterprise Value (EV) 1 0.1942 0.1551 0.1475 32.49 13.36 24.52
Change - -20.14% -4.91% 21,934.54% -58.87% 83.48%
P/E Ratio -12.2x -24x -12.2x -3.74x -4.91x -18.3x
PBR 1.37x 1.3x 1.31x 17.4x -21.2x -13.5x
PEG - 0.4x -0.2x -0x 0.1x 0.3x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -4.26x -9.79x -3.62x -53.5x -4.01x -20.6x
EV / FCF 5.9x -7.91x -7.98x 314x -14.8x -17x
FCF Yield 16.9% -12.6% -12.5% 0.32% -6.74% -5.89%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0246 -0.0112 -0.0193 -0.281 -0.0999 -0.0415
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - -3.329 -1.178
EBIT 1 -0.0456 -0.0158 -0.0407 -0.6072 -3.335 -1.192
Net income 1 -0.0639 -0.0292 -0.0553 -4.036 -3.292 -1.377
Net Debt 1 -0.5858 -0.5469 -0.5246 -2.117 -2.786 -0.785
Reference price 2 0.3000 0.2700 0.2350 1.0500 0.4900 0.7600
Nbr of stocks (in thousands) 2,600 2,600 2,860 32,960 32,960 33,296
Announcement Date 4/15/21 1/28/22 4/28/23 4/30/24 4/30/25 4/24/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.45x1.02x2.79x9.52% 9.92B
3x0.64x1.48x12.88% 6.58B
28.53x - - - 3.05B
12.83x2.08x8.44x1.75% 1.25B
12.05x - - 1.21% 340M
Average 12.37x 1.25x 4.23x 6.34% 4.23B
Weighted average by Cap. 8.56x 0.95x 2.70x 10.05%

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. MOO Stock
  4. MOO.P Stock
  5. Valuation Moon River Capital Ltd.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!