Company Valuation: StorageVault Canada Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,716 2,276 1,963 1,467 1,706 1,496 - -
Change - -16.2% -13.75% -25.28% 16.29% -12.29% - -
Enterprise Value (EV) 1 4,151 2,276 1,963 3,482 1,706 3,682 3,663 1,496
Change - -45.17% -13.75% 77.39% -51.02% 115.91% -0.53% -59.16%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 13x 8.69x 6.8x 4.81x 5.09x 4.15x 3.93x 3.71x
EV / Revenue 19.9x 8.69x 6.8x 11.4x 5.09x 10.2x 9.63x 3.71x
EV / EBITDA 34.3x 14.7x 11.6x 19.6x 8.74x 17.7x 16.4x 6.28x
EV / EBIT - - - - - - - -
EV / FCF 148x 71.8x 177x 174x - 42.6x 56.7x 22.3x
FCF Yield 0.67% 1.39% 0.57% 0.57% - 2.35% 1.76% 4.48%
Dividend per Share 2 0.011 0.0112 0.0114 0.0116 0.0119 0.0105 0.0105 0.011
Rate of return 0.15% 0.19% 0.22% 0.3% 0.25% 0.26% 0.26% 0.27%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 208.7 261.8 288.7 304.7 335.1 360.6 380.3 403.7
EBITDA 1 121.2 155 169.3 177.3 195.2 208.5 222.8 238.2
EBIT - - - - - - - -
Net income - - - - - - - -
Net Debt 1 1,435 - - 2,015 - 2,187 2,167 -
Reference price 2 7.210 6.020 5.230 3.940 4.670 4.090 4.090 4.090
Nbr of stocks (in thousands) 376,653 378,050 375,308 372,245 365,216 365,754 - -
Announcement Date 2/23/22 2/22/23 2/22/24 2/20/25 2/12/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 10.21x17.66x0.26% 1.07B
65.15x - - - 69.9B
12.5x4.38x11.24x3.85% 39.6B
18.33x4.01x16.12x1.34% 28.21B
5.68x0.75x1.56x8.71% 27.62B
14.35x3.14x15.02x2.44% 26.41B
8.02x1.47x8.22x4.41% 26.72B
10.23x2.01x7.74x4.1% 20.57B
8.43x2.96x6.93x-.--% 20.18B
13.05x6.39x16.81x1.67% 18.65B
Average 17.31x 3.92x 11.26x 2.98% 27.89B
Weighted average by Cap. 24.98x 3.16x 10.48x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - StorageVault Canada Inc.

Historical PBR trend

Valuation ratios - PBR - StorageVault Canada Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - StorageVault Canada Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - StorageVault Canada Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - StorageVault Canada Inc.
  1. Stock Market
  2. Stocks
  3. SVI Stock
  4. Valuation StorageVault Canada Inc.