Company Valuation: Sylogist Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 308.3 147.3 175.9 207.6 135 73.61 - -
Change - -52.21% 19.37% 18.07% -35% -45.46% - -
Enterprise Value (EV) 1 297.7 132.8 181.5 213.5 145.7 87.91 85.31 73.61
Change - -55.4% 36.67% 17.67% -31.76% -39.67% -2.96% -13.71%
P/E 71.6x 56x 149x -296x -28.9x -8.43x -31.6x -
PBR 6.6x - - - - - - -
PEG - -1.4x -2.7x 2x -0x -0.1x 0.4x -
Capitalization / Revenue 7.97x 2.14x 2.68x 3.17x 2.17x 1.29x 1.22x 1.18x
EV / Revenue 7.7x 1.92x 2.77x 3.25x 2.34x 1.54x 1.41x 1.18x
EV / EBITDA 16.2x 7.71x 10.5x 13.2x 16x 15.5x 9.94x 7.05x
EV / EBIT - - - - - - - -
EV / FCF 16.6x - 15.6x 32.6x -1,325x -182x 15.8x 7.67x
FCF Yield 6.04% - 6.41% 3.07% -0.08% -0.55% 6.33% 13%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.18 0.11 0.05 -0.03 -0.2 -0.375 -0.1 -
Distribution rate - - - - - - - -
Net sales 1 38.68 69 65.51 65.6 62.24 57.26 60.43 62.22
EBITDA 1 18.42 17.21 17.3 16.16 9.11 5.688 8.584 10.44
EBIT 11.75 4.935 3.487 3.263 - - - -
Net income 1 4.373 2.541 1.1 -0.727 -4.656 -9.9 -3.4 -
Net Debt 1 -10.56 -14.54 5.602 5.888 10.76 14.3 11.7 -
Reference price 2 12.890 6.160 7.460 8.870 5.770 3.160 3.160 3.160
Nbr of stocks (in thousands) 23,916 23,916 23,574 23,409 23,390 23,295 - -
Announcement Date 12/13/21 3/23/23 3/14/24 3/13/25 3/19/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-8.43x1.54x15.45x - 52.99M
24.44x9.02x14.69x0.81% 3,576B
113.25x48.87x79.33x-.--% 412B
65.93x13.91x29.33x-.--% 87.17B
436.31x18.76x73.88x-.--% 88.33B
149.86x8.77x22.39x-.--% 77.44B
39.22x1.97x15.74x-.--% 71.21B
126.46x5.2x25.08x-.--% 45.32B
164.74x5.23x20.14x-.--% 41.26B
27.08x5.55x26.65x-.--% 35.64B
Average 113.89x 11.88x 32.27x 0.09% 443.5B
Weighted average by Cap. 46.51x 12.80x 22.57x 0.65%

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. SYZ Stock
  4. Valuation Sylogist Ltd.