Company Valuation: Vext Science, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 69.14 26.42 47.76 28.38 46.69 47.17 - -
Change - -61.79% 80.79% -40.58% 64.53% 1.03% - -
Enterprise Value (EV) 1 76.78 58.63 77.63 63.27 46.69 66.69 55.86 38.29
Change - -23.63% 32.4% -18.51% -26.21% 42.84% -16.24% -31.46%
P/E - - 7.07x -1.43x -2.66x - 18.9x 6.46x
PBR - - - - - - - -
PEG - - - 0x 0.2x - - 0x
Capitalization / Revenue 1.86x 0.75x 1.37x 0.79x 0.91x 0.88x 0.69x 0.61x
EV / Revenue 2.06x 1.66x 2.23x 1.76x 0.91x 1.24x 0.81x 0.5x
EV / EBITDA 5.73x 3.88x 14x 6.91x - 2.74x 2.72x 1.62x
EV / EBIT - - -9.9x -5.66x - 26.7x 9.16x 3.83x
EV / FCF -10.8x -20x 46x 34.7x 5.73x 15.9x 5.16x 2.18x
FCF Yield -9.25% -5.01% 2.17% 2.88% 17.4% 6.29% 19.4% 45.9%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 - - 0.041 -0.115 -0.0958 - 0.014 0.041
Distribution rate - - - - - - - -
Net sales 1 37.24 35.41 34.81 36 51.37 53.8 68.83 76.8
EBITDA 1 13.39 15.12 5.528 9.153 - 24.35 20.5 23.7
EBIT 1 - - -7.843 -11.18 - 2.5 6.1 10
Net income 1 - - - - -17.99 -0.9 3.22 6.8
Net Debt 1 7.635 32.22 29.88 34.89 - 19.52 8.689 -8.882
Reference price 3 0.6400 0.2400 0.2900 0.1650 0.2550 0.2650 0.2650 0.2650
Nbr of stocks (in thousands) 136,713 148,963 217,484 247,443 251,034 247,707 - -
Announcement Date 4/20/22 3/22/23 5/10/24 3/31/25 4/29/26 - - -
1CAD in Million2USD in Million3CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.21x1.72x7.95x - 347M
1.85x - - - 151M
16.67x - - - 142M
-1.45x0.73x3.16x - 110M
Average 8.07x 1.22x 5.55x 187.5M
Weighted average by Cap. 10.36x 1.48x 6.80x

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. VEXT Stock
  4. VV5 Stock
  5. Valuation Vext Science, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!