Company Valuation: Voyageur Pharmaceuticals Ltd.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 2.855 9.164 8.025 5.308 9.066 28.55
Change - 221.01% -12.43% -33.85% 70.79% 214.92%
Enterprise Value (EV) 1 3.197 8.387 8.013 5.343 8.953 28.32
Change - 162.35% -4.46% -33.32% 67.58% 216.31%
P/E -2.48x -4.15x -4.3x -3.73x -5.24x -7.5x
PBR 9.32x 4.81x 5.52x 3.7x 20.1x 22.8x
PEG - -0.1x 0.2x 0.1x -0.3x -0.1x
Capitalization / Revenue - - - - - 2,443,311,938x
EV / Revenue - - - - - -
EV / EBITDA -3.25x -4.25x -5.02x -4.38x -5.92x -9.79x
EV / EBIT -2.81x -4.25x -4.99x -4.37x -5.91x -9.79x
EV / FCF -58.1x -7.96x -6.73x -9.15x 14.8x -17x
FCF Yield -1.72% -12.6% -14.8% -10.9% 6.74% -5.89%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0162 -0.0217 -0.0163 -0.0107 -0.0124 -0.0213
Distribution rate - - - - - -
Net sales - - - - - 0.0117
EBITDA 1 -0.9846 -1.972 -1.596 -1.221 -1.513 -2.892
EBIT 1 -1.138 -1.974 -1.605 -1.223 -1.515 -2.893
Net income 1 -1.139 -2.051 -1.754 -1.399 -1.707 -3.533
Net Debt 1 0.3422 -0.7768 -0.012 0.0344 -0.1126 -0.2306
Reference price 2 0.0400 0.0900 0.0700 0.0400 0.0650 0.1600
Nbr of stocks (in thousands) 71,366 101,820 114,638 132,702 139,473 178,438
Announcement Date 3/30/21 3/17/22 3/30/23 3/26/24 3/31/25 3/27/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.51x12.18x24.85x0.59% 1,052B
28.96x - - 2.06% 627B
31.84x7.42x15.42x2.75% 441B
19.79x4.7x11.65x2.81% 349B
21.42x5.55x13.86x2.89% 287B
19.89x4.11x11.68x2.14% 241B
26.26x6.84x12.14x2.43% 224B
13.32x4.79x9.96x3.83% 202B
-42.28x6.13x23.96x2.38% 172B
Average 16.97x 6.47x 15.44x 2.43% 399.46B
Weighted average by Cap. 24.10x 8.04x 17.74x 2%

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. VM Stock
  4. VYYRF Stock
  5. Valuation Voyageur Pharmaceuticals Ltd.