Valuation VERSES AI Inc. OTC Markets

Stocks

Market Closed - OTC Markets 09:51:33 2026-09-18 EDT			5-day change	1st Jan Change
0.2456 ^USD	-7.25%		-7.25%	-87.41%

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	149.1	156.5	125.1
Change	-	4.98%	-20.04%
Enterprise Value (EV) ¹	149.8	157.7	120.4
Change	-	5.29%	-23.62%
P/E	-7.27x	-3.13x	-2.91x
PBR	177x	-25.3x	-14.1x
PEG	-0.1x	-0x	0.1x
Capitalization / Revenue	92.9x	79.6x	807x
EV / Revenue	93.3x	80.2x	777x
EV / EBITDA	-	-	-
EV / EBIT	-8.25x	-4.21x	-3.12x
EV / FCF	-16.1x	-18.6x	-8.28x
FCF Yield	-6.2%	-5.39%	-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	34.0200	28.3500	15.9900
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	22.54x	3.69x	12.88x	2.95%	216B
SNOWFLAKE INC.	-130.35x	18.18x	100.79x	-.--%	117B
ACCENTURE PLC	13.46x	1.48x	7.8x	3.56%	111B
TATA CONSULTANCY SERVICES LTD.	13.63x	2.48x	9.35x	6.03%	79.37B
RELX PLC	19.51x	5.17x	12.71x	2.91%	58.38B
INFOSYS LIMITED	13.79x	1.99x	8.45x	5.65%	44.37B
FUJITSU LIMITED	22.36x	1.83x	11.42x	1.31%	43.97B
NEC CORPORATION	21.06x	1.6x	10.17x	0.89%	40.66B
HCL TECHNOLOGIES LIMITED	17.22x	2.17x	10.3x	5.08%	35.23B
Average	1.47x	4.29x	20.43x	3.15%	82.93B
Weighted average by Cap.	-4.86x	5.23x	24.92x	2.95%