Company Valuation: PUDO Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 33.81 22.63 37.1 7.979 5.392 10.83
Change - -33.07% 63.98% -78.5% -32.42% 100.88%
Enterprise Value (EV) 1 33.07 22.49 36.93 7.823 4.742 10.59
Change - -31.99% 64.17% -78.81% -39.39% 123.31%
P/E -18.5x -18.7x -113x -16x -65.1x -32.4x
PBR 36.9x -437x 858x -79.8x 19.8x 15.9x
PEG - 0.6x 1.5x -0.3x 0.8x -0x
Capitalization / Revenue 20.2x 10.5x 9.68x 2.45x 1.3x 1.93x
EV / Revenue 19.8x 10.4x 9.63x 2.4x 1.14x 1.89x
EV / EBITDA -18.7x -19.3x -120x -15.9x -58x -32x
EV / EBIT -18.2x -18.6x -113x -15.7x -57.3x -31.8x
EV / FCF -37.2x -121x 655x 47x 18.5x -12.7x
FCF Yield -2.69% -0.83% 0.15% 2.13% 5.42% -7.86%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0672 -0.0447 -0.0121 -0.0183 -0.003036 -0.01
Distribution rate - - - - - -
Net sales 1 1.671 2.162 3.834 3.258 4.15 5.613
EBITDA 1 -1.766 -1.167 -0.3067 -0.4935 -0.0817 -0.3307
EBIT 1 -1.813 -1.211 -0.3278 -0.4979 -0.0828 -0.3328
Net income 1 -1.824 -1.211 -0.3278 -0.4979 -0.0828 -0.3328
Net Debt 1 -0.7367 -0.1348 -0.1779 -0.1557 -0.65 -0.2426
Reference price 2 1.2446 0.8344 1.3606 0.2926 0.1977 0.3255
Nbr of stocks (in thousands) 27,162 27,118 27,271 27,271 27,271 33,272
Announcement Date 5/26/21 6/23/22 6/6/23 7/6/24 6/2/25 6/9/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.2x4.1x8.59x-.--% 109B
19.46x12.4x14.76x-.--% 102B
30.03x6.42x15.56x-.--% 53.59B
47.95x4.43x13.33x-.--% 49.4B
16.39x5.87x14.99x0.87% 40.73B
17.44x6.65x13.59x-.--% 16.78B
25.12x2.31x13.35x-.--% 14.19B
26.74x - - 3.64% 10.64B
78.01x4.74x19.38x-.--% 10.4B
Average 30.70x 5.86x 14.20x 0.5% 45.28B
Weighted average by Cap. 24.65x 6.84x 13.04x 0.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA