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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.4M
30.98x5.8x17.65x0.64% 196B
34.56x12.31x22.45x0.79% 124B
49.11x6.18x21.15x0.86% 114B
13.1x0.3x6.58x3.84% 105B
34.04x5.55x18.18x1.02% 79.55B
56.2x6.08x27.82x0.24% 65.65B
19.98x7.12x14.45x0.63% 63.95B
19.55x3.29x12.61x1.37% 61.56B
16.09x0.96x10.77x0.79% 53.9B
Average 30.40x 5.29x 16.85x 1.13% 86.35B
Weighted average by Cap. 31.34x 5.73x 17.24x 1.15%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ynvisible Interactive Inc.

Historical PBR trend

Valuation ratios - PBR - Ynvisible Interactive Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ynvisible Interactive Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ynvisible Interactive Inc.

  1. Stock Market
  2. Stocks
  3. YNV Stock
  4. Valuation Ynvisible Interactive Inc.