Valuation Sylogist Ltd. Toronto S.E.

Stocks

Delayed Toronto S.E. Other stock markets 10:43:56 2021-10-05 EDT			5-day change	1st Jan Change
10.08 ^CAD	-0.10%		-3.54%	-14.49%

06-22	Sylogist Ltd. Announces Departure of Grant Mclarnon as Chief Revenue Officer	CI
05-25	Dye & Durham Makes Changes Its Board, Again; Names Interim CFO	MT

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	77.11	-	-
Change	-	-52.21%	19.37%	18.07%	-35%	-42.87%	-	-
Enterprise Value (EV) ¹	297.7	132.8	181.5	213.5	145.7	90.61	88.61	77.11
Change	-	-55.4%	36.67%	17.67%	-31.76%	-37.82%	-2.21%	-12.98%
P/E	71.6x	56x	149x	-296x	-28.9x	-10.3x	-30.1x	-
PBR	6.6x	-	-	-	-	-	-	-
PEG	-	-1.4x	-2.7x	2x	-0x	-0.2x	0.5x	-
Capitalization / Revenue	7.97x	2.14x	2.68x	3.17x	2.17x	1.29x	1.21x	1.17x
EV / Revenue	7.7x	1.92x	2.77x	3.25x	2.34x	1.52x	1.39x	1.17x
EV / EBITDA	16.2x	7.71x	10.5x	13.2x	16x	13.2x	8.12x	5.94x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	16.6x	-	15.6x	32.6x	-1,325x	151x	14.3x	-
FCF Yield	6.04%	-	6.41%	3.07%	-0.08%	0.66%	7%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.18	0.11	0.05	-0.03	-0.2	-0.32	-0.11	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	38.68	69	65.51	65.6	62.24	59.8	63.96	66.1
EBITDA ¹	18.42	17.21	17.3	16.16	9.11	6.886	10.91	12.99
EBIT	11.75	4.935	3.487	3.263	-	-	-	-
Net income ¹	4.373	2.541	1.1	-0.727	-4.656	-8.4	-2.9	-
Net Debt ¹	-10.56	-14.54	5.602	5.888	10.76	13.5	11.5	-
Reference price ²	12.890	6.160	7.460	8.870	5.770	3.310	3.310	3.310
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	22.02x	8.43x	13.96x	0.96%	2,835B
PALANTIR TECHNOLOGIES INC.	90.94x	36.68x	61.16x	-.--%	295B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	110.51x	35.26x	111.51x	0.16%	114B
CADENCE DESIGN SYSTEMS, INC.	72.53x	14.58x	31.79x	-.--%	89.98B
DATADOG, INC.	445.91x	19.13x	76.92x	-.--%	87.87B
SYNOPSYS, INC.	138.39x	8.16x	20.83x	-.--%	71.51B
SEA LIMITED	33.28x	1.73x	13.55x	-.--%	61.25B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.59x	4.93x	24.38x	-.--%	43.01B
ROBLOX CORPORATION	-31.93x	4.18x	20x	-.--%	34.04B
Average	111.03x	14.79x	41.57x	0.12%	403.49B
Weighted average by Cap.	45.00x	11.78x	23.12x	0.76%