Company Valuation: QScreen AI Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 26.96 13.09 8.544 9.767 2.254 10.95
Change - -51.45% -34.71% 14.32% -76.92% 386.02%
Enterprise Value (EV) 1 26.48 12.87 8.502 9.73 2.254 10.64
Change - -51.37% -33.96% 14.44% -76.84% 372.22%
P/E -17x -6.88x -3.87x -4.66x -1.92x -8.29x
PBR 31x 14.8x -55.7x -67.9x -1.71x -14.4x
PEG - -0.6x -1x 0.2x 0x 0.4x
Capitalization / Revenue - 97,063,900x 243,963,164x - - -
EV / Revenue - - - - - -
EV / EBITDA -14.2x -7.51x -4.45x -5.2x -2.86x -9.42x
EV / EBIT -14.1x -7.44x -4.37x -5.09x -2.39x -9.26x
EV / FCF -56.7x -11.2x 50.9x -11.4x 6.3x -14.8x
FCF Yield -1.76% -8.94% 1.97% -8.74% 15.9% -6.76%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0156 -0.0174 -0.0181 -0.0139 -0.007824 -0.006033
Distribution rate - - - - - -
Net sales - 0.1348 0.035 - - -
EBITDA 1 -1.869 -1.715 -1.911 -1.872 -0.7881 -1.13
EBIT 1 -1.873 -1.732 -1.947 -1.913 -0.9434 -1.15
Net income 1 -1.582 -1.882 -2.068 -1.993 -1.176 -1.164
Net Debt 1 -0.4801 -0.2113 -0.0414 -0.0369 - -0.3111
Reference price 2 0.2650 0.1200 0.0700 0.0650 0.0150 0.0500
Nbr of stocks (in thousands) 101,718 109,051 122,051 150,260 150,260 219,088
Announcement Date 5/31/21 5/31/22 5/31/23 5/30/24 6/2/25 6/1/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
39.25x7.95x23.27x-.--% 57.03B
536.61x - - - 20.3B
26.73x3.96x14.14x0.4% 17.05B
37.99x8.66x28.24x0.56% 10.36B
194.96x14.5x77.05x-.--% 9.15B
31.84x3.62x17.59x0.3% 7.52B
159.18x - - - 7.05B
45.82x5.2x20.99x - 6.89B
Average 134.05x 7.31x 30.21x 0.25% 16.92B
Weighted average by Cap. 128.86x 7.47x 26.32x 0.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!