Company Valuation: Ynvisible Interactive Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 56.98 33.66 9.35 9.974 15.56 18.94
Change - -40.93% -72.22% 6.67% 56.02% 21.74%
Enterprise Value (EV) 1 55.93 17.92 -2.176 2.954 12.39 19.2
Change - -67.95% -112.14% 235.72% 319.61% 54.93%
P/E -14.1x -5.33x -1.83x -2.03x -3x -2.85x
PBR 16.3x 1.86x 0.69x 1.1x 3.46x 10.9x
PEG - -2.63x 0.1x 0.5x -1.83x -0.2x
Capitalization / Revenue 147x 24.4x 13.6x 9.26x 16.8x 15.5x
EV / Revenue 144x 13x -3.17x 2.74x 13.4x 15.7x
EV / EBITDA -13.4x -2.79x 0.39x -0.56x -2.58x -3.17x
EV / EBIT -12.4x -2.63x 0.37x -0.53x -2.41x -2.98x
EV / FCF -33.9x -5.28x 0.84x -1.08x -4.94x -5.32x
FCF Yield -2.95% -18.9% 119% -93% -20.2% -18.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0497 -0.0507 -0.041 -0.0393 -0.04 -0.0456
Distribution rate - - - - - -
Net sales 1 0.3879 1.378 0.6863 1.077 0.9277 1.225
EBITDA 1 -4.176 -6.435 -5.546 -5.257 -4.807 -6.057
EBIT 1 -4.511 -6.806 -5.897 -5.586 -5.138 -6.442
Net income 1 -3.795 -5.886 -5.109 -4.902 -5.015 -6.346
Net Debt 1 -1.058 -15.74 -11.53 -7.02 -3.167 0.2589
Reference price 2 0.7000 0.2700 0.0750 0.0800 0.1200 0.1300
Nbr of stocks (in thousands) 81,407 124,667 124,672 124,672 129,672 145,717
Announcement Date 4/30/21 5/2/22 5/1/23 4/30/24 5/1/25 4/30/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.75M
34.64x12.32x22.5x0.79% 123B
40.96x6.76x29.54x1.93% 45.6B
26.81x1.24x14.25x-.--% 40.75B
23.23x1.96x9.36x1.34% 36B
30.34x4.61x18.4x-.--% 29.39B
30.14x2.12x14.66x1.57% 29.17B
11.03x6.14x17.12x1.37% 27.91B
30.38x4.66x18.62x0.76% 17.91B
24.21x3.09x12.94x-.--% 17.06B
Average 27.97x 4.77x 17.49x 0.86% 36.71B
Weighted average by Cap. 30.25x 6.68x 19.18x 0.9%

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. YNV Stock
  4. Valuation Ynvisible Interactive Inc.