Company Valuation: PyroGenesis Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 570.1 568.8 178.7 76.92 104.9 60.64
Change - -0.23% -68.57% -56.97% 36.38% -42.2%
Enterprise Value (EV) 1 553.6 562.1 182.2 84.32 110.9 66.2
Change - 1.52% -67.58% -53.73% 31.58% -40.33%
P/E 13.4x -14.4x -5.42x -2.68x -14.3x -3.75x
PBR 9.67x 13.9x 10.6x -27.2x -30.3x -5.82x
PEG - 0x 0.3x 0.2x 0.2x -0x
Capitalization / Revenue 32.1x 18.3x 9.4x 6.23x 6.7x 4.82x
EV / Revenue 31.1x 18.1x 9.58x 6.83x 7.09x 5.27x
EV / EBITDA -276x -34.2x -8.38x -3.3x -18.5x -5.46x
EV / EBIT -267x -32.8x -7.85x -3.11x -17.1x -5.19x
EV / FCF 565x -52.9x -36.4x -25.1x -69x -25.3x
FCF Yield 0.18% -1.89% -2.75% -3.98% -1.45% -3.95%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.27 -0.2306 -0.19 -0.1603 -0.04 -0.08
Distribution rate - - - - - -
Net sales 1 17.78 31.07 19.01 12.35 15.65 12.57
EBITDA 1 -2.003 -16.44 -21.73 -25.57 -6.003 -12.13
EBIT 1 -2.077 -17.16 -23.2 -27.07 -6.49 -12.75
Net income 1 41.77 -38.43 -32.17 -28.5 -6.675 -14.76
Net Debt 1 -16.42 -6.688 3.47 7.398 6.035 5.559
Reference price 2 3.6100 3.3300 1.0300 0.4300 0.5700 0.3000
Nbr of stocks (in thousands) 157,911 170,797 173,540 178,880 184,044 202,126
Announcement Date 3/31/21 3/31/22 3/31/23 4/2/24 4/1/25 3/31/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 30.74M
30.53x4.49x14.55x1.56% 95.94B
34.33x5.13x16.11x1.03% 75.98B
41.08x5.66x17.06x0.74% 47.95B
28.13x4.94x19.16x0.45% 28.34B
-66.73x4.87x15.75x0.12% 20.12B
26.42x2.58x11.95x-.--% 14.64B
25x - - 0.57% 10.39B
19.33x2.56x12.79x1.55% 9.65B
1963.12x3.64x15.97x-.--% 6.37B
Average 233.47x 4.23x 15.42x 0.67% 30.94B
Weighted average by Cap. 65.60x 4.74x 15.71x 0.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PyroGenesis Inc.

Historical PBR trend

Valuation ratios - PBR - PyroGenesis Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PyroGenesis Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PyroGenesis Inc.

  1. Stock Market
  2. Stocks
  3. PYR Stock
  4. Valuation PyroGenesis Inc.