Company Valuation: Must Capital Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1.806 2.481 1.93 1.93 0.5513 0.4135
Change - 37.38% -22.22% 0% -71.43% -25%
Enterprise Value (EV) 1 1.79 1.963 1.87 1.929 0.5899 0.4904
Change - 9.66% -4.74% 3.12% -69.41% -16.88%
P/E -21.3x -9x -7x -3.5x -5.19x -1.5x
PBR -30.9x 4.85x 6.14x -17x -2.51x -1.34x
PEG - -0x 7,000x -0x 0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -23.8x -13.2x -10.4x -13.9x -6.92x -6.52x
EV / FCF -103x -12.2x -5.01x 6.83x 51.7x 639x
FCF Yield -0.97% -8.16% -20% 14.6% 1.93% 0.16%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0423 -0.1 -0.1 -0.2 -0.0385 -0.1
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.0752 -0.1484 -0.1796 -0.1386 -0.0853 -0.0752
Net income 1 -0.0848 -0.1618 -0.197 -0.4275 -0.1063 -0.09
Net Debt 1 -0.0155 -0.5175 -0.0593 -0.000939 0.0386 0.0769
Reference price 2 0.9000 0.9000 0.7000 0.7000 0.2000 0.1500
Nbr of stocks (in thousands) 2,006 2,756 2,756 2,756 2,756 2,756
Announcement Date 4/29/21 4/26/22 4/27/23 4/30/24 3/1/25 5/1/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 120K
42.96x6.92x32.59x - 599M
Average 42.96x 6.92x 32.59x 299.67M
Weighted average by Cap. 42.96x 6.92x 32.59x

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. MUST.H Stock
  4. Valuation Must Capital Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!