Company Valuation: TrustBIX Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 6.826 6.526 3.575 2.057 2.377 3.996
Change - -4.4% -45.21% -42.45% 15.55% 68.1%
Enterprise Value (EV) 1 6.672 6.69 4.382 2.614 2.828 4.663
Change - 0.27% -34.49% -40.35% 8.2% 64.85%
P/E -2.79x -2.91x -0.56x -0.48x -3.21x -3.48x
PBR 146x -30.8x 268x -1.05x -1.04x -1.45x
PEG - 0.1x -0x 0x 0x -0.1x
Capitalization / Revenue 4.19x 3.01x 2.13x 0.97x 1.51x 3x
EV / Revenue 4.1x 3.08x 2.62x 1.23x 1.79x 3.5x
EV / EBITDA -2.37x -3.24x -1.11x -1.15x -5.27x -8.68x
EV / EBIT -2.36x -3.23x -1.11x -1.14x -4.88x -7.95x
EV / FCF -4.68x -4.75x -3.85x 32.4x 7.92x -16.4x
FCF Yield -21.4% -21.1% -26% 3.09% 12.6% -6.11%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0879 -0.0583 -0.0802 -0.042 -0.006227 -0.008616
Distribution rate - - - - - -
Net sales 1 1.627 2.169 1.675 2.128 1.578 1.332
EBITDA 1 -2.811 -2.062 -3.947 -2.281 -0.5372 -0.5371
EBIT 1 -2.823 -2.073 -3.958 -2.29 -0.5799 -0.5862
Net income 1 -2.335 -2.239 -4.067 -3.074 -0.7108 -1.061
Net Debt 1 -0.1539 0.1642 0.807 0.5568 0.4511 0.6664
Reference price 2 0.2450 0.1700 0.0450 0.0200 0.0200 0.0300
Nbr of stocks (in thousands) 27,861 38,386 79,450 102,869 118,869 133,209
Announcement Date 12/22/20 12/21/21 12/22/22 1/26/24 1/28/25 1/29/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 991K
24.84x9.17x14.96x0.81% 3,621B
92.96x37.53x62.57x-.--% 301B
493.52x21.31x85.64x-.--% 97.39B
70.17x14.76x31.11x-.--% 92.57B
145.29x8.53x21.77x-.--% 75.07B
36.99x1.96x15.33x-.--% 68.08B
119.47x5.24x25.65x-.--% 45.84B
20.84x3.92x10.84x1.36% 31.61B
92.91x4.81x23.15x-.--% 29.84B
Average 121.89x 11.91x 32.33x 0.24% 436.27B
Weighted average by Cap. 44.66x 11.29x 20.43x 0.68%

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. TBIX Stock
  4. Valuation TrustBIX Inc.