Company Valuation: Progressive Planet Solutions Inc.

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 0.8056 23.24 29.63 24.18 12.94 18.11
Change - 2,784.88% 27.47% -18.37% -46.5% 39.99%
Enterprise Value (EV) 1 0.7558 22.03 40.54 32.69 20.33 20.52
Change - 2,814.44% 84.04% -19.36% -37.83% 0.96%
P/E -0.41x -6.85x -7.09x -18.6x -32.3x 10.9x
PBR 0.56x 6.52x 2.63x 1.9x 1x 1.26x
PEG - 0.3x 0.4x 0.2x 0.5x -0x
Capitalization / Revenue - - 7,728,748x 1,237,438x 659,174x 927,895x
EV / Revenue - - - - - -
EV / EBITDA -0.99x -8.13x -9.83x -126x 12.9x 6.49x
EV / EBIT -0.43x -7.79x -9.14x -26.8x 84.2x 11.6x
EV / FCF -7.76x -20.5x -7.3x -43.6x 27x 6.95x
FCF Yield -12.9% -4.88% -13.7% -2.29% 3.7% 14.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0727 -0.0569 -0.0473 -0.0118 -0.003557 0.0151
Distribution rate - - - - - -
Net sales - - 3.833 19.54 19.63 19.52
EBITDA 1 -0.7664 -2.71 -4.124 -0.2591 1.581 3.163
EBIT 1 -1.768 -2.829 -4.436 -1.218 0.2413 1.764
Net income 1 -1.718 -2.392 -3.278 -1.164 -0.3928 1.67
Net Debt 1 -0.0499 -1.215 10.91 8.509 7.388 2.409
Reference price 2 0.0300 0.3900 0.3350 0.2200 0.1150 0.1650
Nbr of stocks (in thousands) 26,855 59,594 88,434 109,926 112,497 109,762
Announcement Date 8/28/20 8/27/21 8/29/22 9/1/23 8/28/24 8/21/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30.04M
28.09x10.79x16.65x1.86% 182B
25.83x3.85x9.22x0.78% 110B
12.47x1.48x5.98x2.89% 56.89B
44.15x - - 0.44% 23.1B
19.67x3.77x12.38x1.01% 21.48B
8.92x0.29x8.64x4.4% 20.71B
21.72x1.25x10.76x2.02% 18.2B
12.58x1.72x11.98x2.61% 18.17B
Average 21.68x 3.31x 10.80x 2% 50.12B
Weighted average by Cap. 24.23x 6.12x 12.27x 1.76%

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. PLAN Stock
  4. Valuation Progressive Planet Solutions Inc.