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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 22.23M
32.45x11.78x23.93x0.61% 1,019B
28.48x6.32x17.74x2.09% 617B
33.26x7.78x16.08x2.64% 464B
104.98x5.87x24.89x2.36% 356B
18.81x4.58x11.36x2.9% 333B
19.83x5.17x12.78x3.09% 267B
20.02x4.17x11.86x2.13% 244B
25.46x6.66x11.86x2.5% 218B
-43.78x6.39x24.97x2.27% 179B
Average 26.61x 6.52x 17.28x 2.29% 369.72B
Weighted average by Cap. 31.80x 7.61x 18.61x 1.96%

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. Valuation Voyageur Pharmaceuticals Ltd.