|
Market Closed -
Canadian Securities Exchange
13:38:16 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 0.2350 CAD | -6.00% |
|
-7.84% | -7.84% |
| 09-17 | Vext Science Reopens Ohio Dispensary, Extends Maturity of Acquisition Notes to 2029 | MT |
| 09-17 | Vext Science, Inc. Resumes Operations At Jackson, Ohio Dispensary | CI |
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 | 41.09 | - | - |
| Change | - | -61.79% | 80.79% | -40.58% | 64.53% | -11.99% | - | - |
| Enterprise Value (EV) 1 | 76.78 | 58.63 | 77.63 | 63.27 | 46.69 | 60.61 | 49.78 | 32.21 |
| Change | - | -23.63% | 32.4% | -18.51% | -26.21% | 29.82% | -17.87% | -35.3% |
| P/E | - | - | 7.07x | -1.43x | -2.66x | - | 16.8x | 5.73x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | 0x | 0.2x | - | - | 0x |
| Capitalization / Revenue | 1.86x | 0.75x | 1.37x | 0.79x | 0.91x | 0.76x | 0.6x | 0.54x |
| EV / Revenue | 2.06x | 1.66x | 2.23x | 1.76x | 0.91x | 1.13x | 0.72x | 0.42x |
| EV / EBITDA | 5.73x | 3.88x | 14x | 6.91x | - | 2.49x | 2.43x | 1.36x |
| EV / EBIT | - | - | -9.9x | -5.66x | - | 24.2x | 8.16x | 3.22x |
| EV / FCF | -10.8x | -20x | 46x | 34.7x | 5.73x | 14.5x | 4.6x | 1.83x |
| FCF Yield | -9.25% | -5.01% | 2.17% | 2.88% | 17.4% | 6.92% | 21.8% | 54.6% |
| 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 | 0.2350 | 0.2350 | 0.2350 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | 1.18x | 2.6x | - | 43.8M | |
| 16.98x | 1.99x | 9.18x | - | 388M | |
| 1.94x | - | - | - | 156M | |
| 18.42x | - | - | - | 154M | |
| -1.58x | 0.75x | 3.24x | - | 120M | |
| Average | 8.94x | 1.30x | 5.01x | 172.28M | ||
| Weighted average by Cap. | 11.67x | 1.65x | 7.37x |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VEXT Stock
- Valuation Vext Science, Inc.
Select your edition
All financial news and data tailored to specific country editions
