Valuation VERSES AI Inc. OTC Markets

Stocks

Market Closed - OTC Markets 15:22:49 2026-06-18 EDT			5-day change	1st Jan Change
0.2648 ^USD	-26.19%		-.--%	-86.42%

07-09	VERSES AI Inc. Announces Resignation of James Christodoulou from Chief Accounting Officer	CI
07-09	VERSES AI Inc. Announces Resignation of David Scott from Interim CEO	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025
Market Cap ¹	148.6	157.5	124.9
Change	-	5.95%	-20.66%
Enterprise Value (EV) ¹	149.3	158.7	120.3
Change	-	6.25%	-24.21%
P/E	-7.25x	-3.15x	-2.91x
PBR	177x	-25.4x	-14.1x
PEG	-0.1x	-0x	0.1x
Capitalization / Revenue	92.6x	80.1x	806x
EV / Revenue	93x	80.7x	776x
EV / EBITDA	-	-	-
EV / EBIT	-8.23x	-4.23x	-3.11x
EV / FCF	-16.1x	-18.7x	-8.26x
FCF Yield	-6.21%	-5.36%	-12.1%
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	-4.677	-9.055	-5.494
Distribution rate	-	-	-
Net sales ¹	1.605	1.967	0.155
EBITDA	-18.03	-37.34	-38.44
EBIT ¹	-18.16	-37.49	-38.61
Net income ¹	-19.46	-46.61	-42.99
Net Debt ¹	0.7007	1.189	-4.688
Reference price ²	33.9244	28.5301	15.9669
Nbr of stocks (in thousands)	4,382	5,520	7,826
Announcement Date	6/29/23	7/3/24	6/30/25

¹USD in Million²USD

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.($)
IBM	23.09x	3.73x	13.03x	2.9%	219B
SNOWFLAKE INC.	-114.18x	18.14x	104.54x	-.--%	113B
ACCENTURE PLC	12.82x	1.41x	7.43x	3.73%	106B
TATA CONSULTANCY SERVICES LTD.	14.77x	2.7x	10.18x	5.57%	86.1B
RELX PLC	19.89x	5.24x	12.87x	2.86%	60.07B
INFOSYS LIMITED	14.6x	2.12x	9.01x	5.33%	47.13B
FUJITSU LIMITED	20.29x	1.66x	10.25x	1.44%	39.14B
NEC CORPORATION	20.58x	1.57x	9.93x	0.92%	38.64B
HCL TECHNOLOGIES LIMITED	17.68x	2.29x	10.64x	4.89%	36.66B
Average	3.28x	4.32x	20.87x	3.07%	82.84B
Weighted average by Cap.	-1.43x	5.19x	25.05x	2.96%