Company Valuation: TONY G

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026
Market Cap 1 3.351 1.146 3.699 24.83 17.41
Change - -65.8% 222.71% 571.35% -29.88%
Enterprise Value (EV) 1 3.579 0.7948 4.745 24.57 15.32
Change - -77.79% 496.99% 417.92% -37.66%
P/E -0.44x 2.18x -2.15x -4.64x -7.74x
PBR 36.3x 1.71x -3.71x -17.1x 3.07x
PEG -0x -0x 0x -0.1x 0.1x
Capitalization / Revenue -1,263,921x -41,849,106x -2,428,528x -8,974,036x 715,289,945x
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -1.1x -1.65x -2.42x -5.81x -8.14x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -2.516 0.14 -0.3252 -0.4314 -0.1214
Distribution rate - - - - -
Net sales -2.652 -0.0274 -1.523 -2.767 0.0243
EBITDA - - - - -
EBIT 1 -3.257 -0.4824 -1.962 -4.231 -1.882
Net income 1 -4.731 0.546 -1.881 -5.028 -1.879
Net Debt 1 0.2277 -0.3514 1.046 -0.2587 -2.096
Reference price 2 1.1000 0.3050 0.7000 2.0000 0.9400
Nbr of stocks (in thousands) 3,047 3,758 5,284 12,417 18,526
Announcement Date 9/7/22 7/17/23 6/6/24 6/4/25 5/29/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.2x5.66x12.14x2.1% 169B
15.14x3.64x - 2.37% 161B
16.99x7.52x - 1.48% 106B
26.19x12.24x21.03x4.12% 77.18B
13.81x5.29x - 1.9% 50.59B
12.11x1.83x5.63x1.22% 48.25B
5.64x5.55x4.84x3.3% 38.63B
14.33x5.31x16.55x1.84% 33.33B
Average 15.55x 5.88x 12.04x 2.29% 85.51B
Weighted average by Cap. 17.04x 5.90x 12.79x 2.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA