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.($)
- - - - 7M
27.78x5.29x15.76x0.69% 184B
28.88x10.36x18.62x0.95% 107B
12.03x0.27x5.93x4.16% 96.04B
37.74x4.99x16.9x1.07% 91.42B
19.26x1.04x11.9x0.7% 60.38B
19.03x3.19x12.22x1.41% 59.52B
22.19x3.71x11.94x1.45% 55.8B
38.42x4.52x19.28x0.32% 47.04B
409.6x94.85x311.8x - 39.77B
Average 68.33x 14.25x 47.15x 1.34% 74.1B
Weighted average by Cap. 46.48x 9.46x 30.26x 1.35%

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.