Company Valuation: Spacefy Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1.136 1.591 0.4546 0.2273 0.9092 0.2273
Change - 40% -71.43% -50% 300% -75%
Enterprise Value (EV) 1 1.237 1.751 0.7136 0.5406 1.249 0.5713
Change - 41.55% -59.25% -24.24% 131% -54.25%
P/E -1.71x -14.9x -3.51x -2.71x -27.2x -3.91x
PBR -3.71x -3.85x -0.84x -0.36x -1.38x -0.32x
PEG - 0.2x -0.2x 0.1x 0.5x -0.1x
Capitalization / Revenue 267x 1,021x 388x 433x - -
EV / Revenue 291x 1,123x 608x 1,030x - -
EV / EBITDA -2.65x 22.4x - - - -
EV / EBIT -2.65x -19.8x -7.33x -9.3x -16.8x -14x
EV / FCF 101x -210x -23.5x -78.6x -31x 20.2x
FCF Yield 0.99% -0.48% -4.26% -1.27% -3.22% 4.94%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0146 -0.002342 -0.002847 -0.001843 -0.000734 -0.00128
Distribution rate - - - - - -
Net sales 1 0.004258 0.001559 0.001173 0.000525 - -
EBITDA 1 -0.466 0.0782 - - - -
EBIT 1 -0.4671 -0.0886 -0.0974 -0.0581 -0.0745 -0.0409
Net income 1 -0.6658 -0.1065 -0.1294 -0.0838 -0.0334 -0.0582
Net Debt 1 0.1006 0.16 0.259 0.3133 0.3396 0.344
Reference price 2 0.0250 0.0350 0.0100 0.0050 0.0200 0.0050
Nbr of stocks (in thousands) 45,459 45,459 45,459 45,459 45,459 45,459
Announcement Date 4/30/21 5/2/22 5/1/23 4/29/24 5/7/25 5/1/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 652K
25.69x9.49x15.45x0.77% 3,758B
116.03x49.95x80.93x-.--% 421B
460.69x19.94x78.45x-.--% 93.64B
69.13x14.58x30.74x-.--% 91.41B
152.55x8.92x22.76x-.--% 78.83B
38.4x2.03x16.02x-.--% 70.31B
117.74x5.46x26.07x-.--% 47.41B
-279.36x5.81x19.24x-.--% 38.54B
29.08x6x28.75x-.--% 38.4B
Average 81.11x 13.57x 35.38x 0.09% 463.74B
Weighted average by Cap. 44.32x 13.25x 23.35x 0.62%

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. SPFY.X Stock
  4. Valuation Spacefy Inc.