Company Valuation: Vertiqal Studios Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 29.64 46.57 19.14 12.91 21.47
Change - 57.11% -58.9% -32.55% 66.32%
Enterprise Value (EV) 1 25.91 50 23.76 17.69 27.32
Change - 92.97% -52.47% -25.54% 54.4%
P/E -2.6x -3.62x -0.37x -5.34x -1.71x
PBR 4.82x 1.44x -8.76x -3.23x -2.93x
PEG -0x 0.1x -0x 0.1x -0x
Capitalization / Revenue 158,576,940x 13,065,524x 3,949,994x 2,655,677x 3,683,213x
EV / Revenue - - - - -
EV / EBITDA -4.38x -5.98x -5.48x -7.89x -4.5x
EV / EBIT -4.32x -5.05x -3.63x -5.82x -3.85x
EV / FCF -10.7x 21.5x -3.98x -28.7x 5.34x
FCF Yield -9.33% 4.65% -25.1% -3.49% 18.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0692 -0.029 -0.0812 -0.003742 -0.0146
Distribution rate - - - - -
Net sales 0.1869 3.564 4.846 4.861 5.83
EBITDA 1 -5.909 -8.358 -4.336 -2.244 -6.068
EBIT 1 -5.992 -9.9 -6.547 -3.041 -7.088
Net income 1 -9.579 -10.71 -49.02 -2.365 -10.49
Net Debt 1 -3.732 3.43 4.622 4.784 5.848
Reference price 2 0.180000 0.105000 0.030000 0.020000 0.025000
Nbr of stocks (in thousands) 164,672 443,507 638,046 645,517 858,917
Announcement Date 5/20/22 5/1/23 4/2/24 3/1/25 3/31/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.11M
22.55x6.67x20.03x-.--% 336B
22.85x2.69x13.7x-.--% 154B
38.44x4.51x29.83x-.--% 112B
34.49x6.8x19.13x-.--% 108B
86.38x5.21x24.82x-.--% 97.78B
2.87x76.65x2.14x0.14% 102B
10.28x7.66x91.96x0.65% 91.5B
8.25x3.14x64.99x0.73% 35.96B
196.54x2.99x87.03x-.--% 31.75B
Average 46.96x 12.92x 39.29x 0.17% 106.92B
Weighted average by Cap. 33.04x 12.32x 28.43x 0.09%

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. VRTS Stock
  4. Valuation Vertiqal Studios Corp.