Valuation NOVELSTEM OTC Markets

Stocks

Delayed OTC Markets 10:59:07 2021-10-05 EDT			5-day change	1st Jan Change
0.2700 ^USD	+7.57%		-3.50%	+44.75%

08-14	NovelStem International Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	NovelStem International Corp. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7.076	13.13	8.804	2.949	0.3657	0.4219
Change	-	85.5%	-32.93%	-66.51%	-87.6%	15.38%
Enterprise Value (EV) ¹	6.987	13.22	9.086	6.47	4.778	2.325
Change	-	89.19%	-31.26%	-28.79%	-26.16%	-51.33%
P/E	-16.1x	-25.8x	-9.39x	-0.7x	-0.11x	0.18x
PBR	2.33x	3.96x	4.56x	-1.51x	-0.07x	-0.2x
PEG	-	2x	-0.1x	-0x	0x	-0x
Capitalization / Revenue	-	-	733,695,083x	245,737,000x	30,472,917x	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-30.3x	-26.7x	-12.4x	-9.9x	-5.5x	-9.74x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0124	-0.0109	-0.02	-0.09	-0.07	0.05
Distribution rate	-	-	-	-	-	-
Net sales	-	-	0.012	0.012	0.012	-
EBITDA	-	-	-	-	-	-
EBIT ¹	-0.2303	-0.4955	-0.7324	-0.6533	-0.8689	-0.2388
Net income ¹	-0.51	-0.4811	-0.7657	-4.187	-3.233	2.38
Net Debt ¹	-0.0896	0.0913	0.2821	3.522	4.412	1.903
Reference price ²	0.200000	0.280000	0.187800	0.062900	0.007800	0.009000
Nbr of stocks (in thousands)	35,381	46,881	46,881	46,881	46,881	46,881
Announcement Date	8/2/22	8/2/22	3/31/23	4/1/24	4/7/25	3/26/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WUXI APPTEC CO., LTD.	19.9x	7.03x	14.13x	1.49%	67.82B
ARGENX SE	35.92x	9.37x	28.59x	0.04%	63.22B
INSMED INCORPORATED	-77.3x	14.92x	-71.95x	-.--%	27.58B
BIONTECH SE	-15.84x	6.12x	-7.7x	-.--%	26.06B
WUXI BIOLOGICS (CAYMAN) INC.	29.27x	6.25x	16.23x	-.--%	25.38B
GENMAB A/S	27.11x	5.08x	16.9x	-.--%	19.89B
PHARMAESSENTIA CORPORATION	49.98x	18.45x	37.42x	0.3%	17.4B
SICHUAN KELUN-BIOTECH BIOPHARMACEUTICAL CO., LTD.	1291.85x	37.31x	814.25x	-.--%	14.95B
EXELIXIS, INC.	18.23x	5.44x	12.69x	-.--%	14.62B
Average	153.23x	12.22x	95.62x	0.2%	30.77B
Weighted average by Cap.	82.36x	10.32x	51.78x	0.39%