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 Ratio 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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.88x0.31x2.4x - 26.1M
26.52x4.25x14.83x2.48% 253B
12.66x1.35x7.08x3.82% 102B
13.87x2.53x9.34x6.01% 82.77B
-81.53x12.84x74.47x-.--% 83.45B
19.59x5.12x12.66x2.9% 58.06B
14.49x2.12x8.9x5.34% 48.6B
12.93x1.48x10.14x1.25% 35.31B
20.8x1.41x10.03x0.84% 31.86B
15.12x1.91x9x5.72% 32.05B
Average 5.93x 3.33x 15.89x 3.15% 72.62B
Weighted average by Cap. 7.95x 4.20x 18.71x 3.02%

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. Valuation NTG Clarity Networks Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!