Company Valuation: NTG Clarity Networks Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 6.481 71.24 63.81 36.48 -
Change - 999.25% -10.43% -42.83% -
Enterprise Value (EV) 1 6.481 73.04 61.67 27.75 19.88
Change - 1,027.01% -15.57% -55.01% -28.35%
P/E 17.5x 8.45x 13.4x 4.75x 5.24x
PBR - - - - -
PEG - 0x -0.3x 0.1x -0.56x
Capitalization / Revenue - 1.27x 0.77x 0.4x 0.36x
EV / Revenue - 1.3x 0.74x 0.3x 0.2x
EV / EBITDA - 5.93x 5.17x 2.32x 1.47x
EV / EBIT - 5.92x 5.76x 2.33x 1.9x
EV / FCF - 45.5x -16.1x 2.98x 2.13x
FCF Yield - 2.2% -6.22% 33.6% 46.9%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.01 0.2 0.1 0.16 0.145
Distribution rate - - - - -
Net sales 1 - 56.13 83.35 91.58 100.6
EBITDA 1 - 12.31 11.93 11.94 13.53
EBIT 1 - 12.34 10.7 11.89 10.46
Net income 1 1.71 9.812 5.524 7.394 7.194
Net Debt 1 - 1.799 -2.14 -8.737 -16.6
Reference price 2 0.1750 1.6900 1.3400 0.7600 0.7600
Nbr of stocks (in thousands) 37,034 42,156 47,621 48,004 -
Announcement Date 4/30/24 4/15/25 4/27/26 - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.04x4.64x16.2x2.25% 282B
-91.8x14.5x83.97x-.--% 90.84B
10.18x1.12x5.86x4.74% 83.81B
13.24x2.41x8.93x6.25% 78.05B
18.83x4.97x12.26x3.02% 56.31B
13.54x1.97x8.26x5.75% 44.22B
19.1x1.53x9.63x1.5% 35.79B
20.14x1.48x9.46x0.98% 35.52B
15.45x1.97x9.16x5.59% 32.17B
Average 5.30x 3.84x 18.19x 3.34% 82.02B
Weighted average by Cap. 7.15x 4.67x 20.87x 3%

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. NCI Stock
  4. NYWKF Stock
  5. Valuation NTG Clarity Networks Inc.