Company Valuation: Network Media Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 10.36 21.81 5.347 3.565 1.693 1.897
Change - 110.46% -75.48% -33.33% -52.5% 12.05%
Enterprise Value (EV) 1 11.49 21.46 9.004 4.788 1.853 1.024
Change - 86.8% -58.04% -46.82% -61.31% -44.75%
P/E 7x -7.43x 8.95x -10x -0.86x -1.37x
PBR 1.12x 2.31x 0.51x 0.34x 0.19x 0.24x
PEG - 0x -0x 0x -0x 0x
Capitalization / Revenue 1.04x 6.17x 0.43x 0.5x 0.15x 0.28x
EV / Revenue 1.16x 6.07x 0.72x 0.67x 0.16x 0.15x
EV / EBITDA 5.58x -7.11x 9.27x -13.7x -2.2x -1.37x
EV / EBIT 5.8x -6.94x 9.99x -11.8x -1.89x -1.27x
EV / FCF 10.9x -234x -1.64x 2.23x 0.41x -0.53x
FCF Yield 9.18% -0.43% -60.9% 44.9% 246% -188%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1 -0.165 0.0335 -0.02 -0.11 -0.073
Distribution rate - - - - - -
Net sales 1 9.924 3.534 12.43 7.127 11.23 6.689
EBITDA 1 2.06 -3.019 0.9717 -0.3485 -0.8408 -0.7494
EBIT 1 1.98 -3.091 0.9015 -0.4055 -0.9798 -0.8086
Net income 1 1.516 -2.496 0.5974 -0.3209 -1.911 -1.313
Net Debt 1 1.128 -0.3443 3.657 1.223 0.1593 -0.8738
Reference price 2 0.7000 1.2250 0.3000 0.2000 0.0950 0.1000
Nbr of stocks (in thousands) 14,801 17,800 17,825 17,825 17,825 18,975
Announcement Date 3/30/21 3/30/22 3/28/23 4/2/24 3/31/25 3/30/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 808K
20.54x1.07x8.53x2.36% 9.5B
-1295.34x8.74x465.76x-.--% 9.49B
23.7x2.65x11.36x1.59% 6.9B
45.04x14.99x30.85x1.13% 5.06B
12.08x1.29x7.09x4.32% 4.23B
21.82x1.82x3.63x1.87% 4.2B
-714.67x1.67x15.15x-.--% 3.89B
46.51x3.53x19.34x1.03% 3.44B
13.5x3.42x4.97x-.--% 2.93B
Average -202.98x 4.35x 62.96x 1.37% 4.96B
Weighted average by Cap. -285.03x 4.61x 99.15x 1.38%

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. NTE Stock
  4. Valuation Network Media Group Inc.