Valuation XTM Inc. OTC Markets

Stocks

Market Closed - OTC Markets 12:16:13 2026-07-27 EDT			5-day change	1st Jan Change
0.000001 ^USD	-99.93%		-.--%	-99.99%

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.($)
VISA, INC.	29.07x	14.82x	21.06x	0.74%	668B
PAYPAL HOLDINGS, INC.	12.23x	1.6x	8.25x	0.91%	52.75B
BLOCK, INC.	48.04x	1.86x	10.4x	-.--%	49.79B
FISERV, INC.	10.94x	2.79x	6.72x	-.--%	28.92B
CORPAY, INC.	20.93x	6.35x	12.17x	-.--%	27.42B
GLOBAL PAYMENTS INC.	-24.86x	3.47x	7.41x	1.1%	24.62B
ONE97 COMMUNICATIONS LIMITED	171.74x	10.64x	163.21x	-.--%	10.73B
PAYPAY CORPORATION	19.29x	6.35x	19.59x	-.--%	10.09B
EDENRED SE	15.55x	2.65x	6.27x	4.95%	7.64B
Average	33.66x	5.61x	28.34x	0.86%	97.82B
Weighted average by Cap.	28.28x	12.07x	20.15x	0.69%