Suspension of trading

Valuation XTM Inc.

Stocks

Market Closed - Canadian Securities Exchange 12:17:43 2026-02-13 EST			5-day change	1st Jan Change
0.0100 ^CAD	-.--%		-.--%	-50.00%

04-28	XTM commences court-approved sale & investment solicitation process with stalking horse bid	RE
04-27	Pateno Payments Inc. entered into a stalking horse subscription agreement to acquire Assets and Business Operations of XTM Inc. for estimated CAD 9.5 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024
Market Cap ¹	16.68	62.97	19.73	18.79	16.79
Change	-	277.42%	-68.67%	-4.78%	-10.63%
Enterprise Value (EV) ¹	17.11	55.12	17.35	22.75	32.43
Change	-	222.09%	-68.53%	31.15%	42.55%
P/E	-4.54x	-11.3x	-2.7x	-1.07x	-0.7x
PBR	22.9x	6.61x	9.02x	-2.56x	-0.58x
PEG	-0.1x	1.46x	-0.1x	-0x	-0x
Capitalization / Revenue	19.6x	26.5x	4.17x	2.77x	1.85x
EV / Revenue	20.1x	23.2x	3.67x	3.36x	3.57x
EV / EBITDA	-4.72x	-12.4x	-2.87x	-1.74x	-1.73x
EV / EBIT	-4.68x	-12.3x	-2.85x	-1.73x	-1.72x
EV / FCF	-20.7x	-21.3x	-6.96x	-10.8x	-23.4x
FCF Yield	-4.84%	-4.71%	-14.4%	-9.23%	-4.27%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.0364	-0.0336	-0.0426	-0.0841	-0.1071
Distribution rate	-	-	-	-	-
Net sales ¹	0.8532	2.381	4.734	6.775	9.091
EBITDA ¹	-3.626	-4.429	-6.049	-13.07	-18.72
EBIT ¹	-3.656	-4.472	-6.091	-13.17	-18.9
Net income ¹	-3.597	-4.756	-7.266	-16.08	-22.94
Net Debt ¹	0.43	-7.847	-2.381	3.966	15.64
Reference price ²	0.1650	0.3800	0.1150	0.0900	0.0750
Nbr of stocks (in thousands)	101,115	165,708	171,569	208,749	223,868
Announcement Date	5/4/21	4/26/22	8/3/23	9/30/24	5/7/25

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XTM INC.	-	-	-	-	2.23M
VISA, INC.	29.51x	15.04x	21.37x	0.73%	679B
CINTAS CORPORATION	35.45x	6.5x	23.06x	1.02%	78.07B
UNITED RENTALS, INC.	23.35x	4.58x	10.08x	0.72%	66.87B
NEBIUS GROUP	-102.12x	23.21x	55.81x	-.--%	63.75B
PAYPAL HOLDINGS, INC.	10.7x	1.42x	7.32x	1.03%	46.55B
BLOCK, INC.	46.32x	1.71x	9.57x	-.--%	46.08B
SUNBELT RENTALS HOLDINGS, INC.	19.76x	3.37x	8.03x	1.6%	31.71B
CORPAY, INC.	20.15x	6.15x	11.73x	-.--%	26.38B
FISERV, INC.	9.79x	2.57x	6.2x	-.--%	24.54B
Average	10.32x	7.17x	17.02x	0.57%	106.26B
Weighted average by Cap.	20.59x	12.21x	20.74x	0.68%