Company Valuation: Resverlogix Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 173.2 97.92 27.46 14.43 10.76 20.97
Change - -43.46% -71.96% -47.46% -25.4% 94.88%
Enterprise Value (EV) 1 212.6 155.7 77.61 85.37 92.63 106.8
Change - -26.8% -50.14% 10% 8.51% 15.25%
P/E 66x -3.9x -7.61x -0.85x -1.38x -2.68x
PBR -4.34x -1.64x -0.46x -0.19x -0.13x -0.24x
PEG - 0x 0.1x -0x 0x 2.04x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -15x -10x -7.08x -17.7x -21.8x -23.8x
EV / EBIT -14.6x -9.76x -6.79x -16.5x -20.1x -21.7x
EV / FCF -3.33x -18.2x 129x 31.1x -17.3x -68.3x
FCF Yield -30% -5.51% 0.77% 3.22% -5.77% -1.46%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0112 -0.1033 -0.0136 -0.062 -0.0276 -0.0272
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -14.2 -15.52 -10.96 -4.822 -4.252 -4.479
EBIT 1 -14.57 -15.94 -11.43 -5.178 -4.6 -4.909
Net income 1 2.464 -24.77 -3.61 -16.74 -7.635 -7.767
Net Debt 1 39.46 57.73 50.15 70.94 81.87 85.79
Reference price 2 0.7377 0.4030 0.1034 0.0530 0.0382 0.0729
Nbr of stocks (in thousands) 234,739 242,969 265,466 272,171 281,537 287,558
Announcement Date 3/31/21 3/31/22 3/31/23 4/1/24 3/1/25 4/10/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.64M
33.56x8.38x25.87x0.05% 57.28B
20.68x6.37x13.94x1.54% 54.99B
-41.86x13.29x-39.17x-.--% 23.18B
-17.88x4.15x-7.26x-.--% 22.59B
25.74x5.04x13.35x-.--% 20.46B
24.54x4.77x15.5x-.--% 17.56B
-787.21x37.41x-4211.77x-.--% 15.67B
43.58x17.61x45.34x0.08% 14.46B
17.42x5.04x11.77x-.--% 13.92B
Average -75.71x 11.34x -459.16x 0.19% 24.01B
Weighted average by Cap. -36.72x 9.70x -264.23x 0.37%

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. RVX Stock
  4. Valuation Resverlogix Corp.