Company Valuation: PC 1 Corp.

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025
Market Cap 1 0.5775 0.1575 0.1312 0.1838
Change - -72.73% -16.67% 40%
Enterprise Value (EV) 1 0.0639 -0.3125 -0.2847 -0.1694
Change - -588.61% 8.89% 40.49%
P/E -13.1x -2.82x -2.96x -3.21x
PBR 1.12x 0.34x 0.32x 0.51x
PEG 0.2x -0.1x 0.1x -0.1x
Capitalization / Revenue - - - -
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT -0.76x 4.57x 4.71x 2.67x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.008397 -0.0106 -0.008447 -0.0109
Distribution rate - - - -
Net sales - - - -
EBITDA - - - -
EBIT 1 -0.0842 -0.0684 -0.0604 -0.0635
Net income 1 -0.0441 -0.0558 -0.0444 -0.0572
Net Debt 1 -0.5136 -0.47 -0.4159 -0.3532
Reference price 2 0.1100 0.0300 0.0250 0.0350
Nbr of stocks (in thousands) 5,250 5,250 5,250 5,250
Announcement Date 11/25/22 9/11/23 11/14/24 10/24/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 142K
42.03x7.13x34.44x - 605M
-5.01x - - - 586M
Average 18.51x 7.13x 34.44x 397.16M
Weighted average by Cap. 18.87x 7.13x 34.44x

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA