|
Market Closed -
Toronto S.E.
15:59:54 2026-08-31 EDT
|
5-day change | 1st Jan Change | ||
| 4.820 CAD | -1.03% |
|
-2.23% | -23.49% |
Company Valuation: Zedcor Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23.86 | 42.54 | 41.12 | 336.2 | 666 | 543.6 | - | - |
| Change | - | 78.26% | -3.33% | 717.7% | 98.09% | -18.38% | - | - |
| Enterprise Value (EV) 1 | 23.86 | 42.54 | 41.12 | 350.6 | 720.5 | 621.8 | 675 | 684 |
| Change | - | 78.26% | -3.33% | 752.62% | 105.53% | -13.7% | 8.55% | 1.34% |
| P/E | -5.86x | - | - | - | - | - | - | - |
| PBR | - | - | - | - | 10.8x | 5.42x | 4.63x | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.76x | 1.92x | 1.65x | 10.2x | 11.3x | 5.6x | 3.49x | 2.46x |
| EV / Revenue | 1.76x | 1.92x | 1.65x | 10.6x | 12.2x | 6.41x | 4.33x | 3.09x |
| EV / EBITDA | 4x | 5.62x | 5.38x | 29.2x | 30.5x | 16.7x | 10.7x | 7.31x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | -33.8x | -14.8x | -9.58x | -15.9x | -977x |
| FCF Yield | - | - | - | -2.96% | -6.74% | -10.4% | -6.28% | -0.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.07 | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 13.55 | 22.1 | 24.89 | 32.99 | 58.91 | 97 | 156 | 221.2 |
| EBITDA 1 | 5.968 | 7.569 | 7.645 | 12 | 23.6 | 37.16 | 63.27 | 93.57 |
| EBIT | - | 4.173 | 2.114 | 2.433 | 3.725 | - | - | - |
| Net income | -3.901 | - | - | - | - | - | - | - |
| Net Debt 1 | - | - | - | 14.36 | 54.5 | 78.2 | 131.4 | 140.4 |
| Reference price 2 | 0.410 | 0.600 | 0.580 | 3.500 | 6.300 | 4.820 | 4.820 | 4.820 |
| Nbr of stocks (in thousands) | 58,200 | 70,892 | 70,892 | 96,062 | 105,719 | 112,789 | - | - |
| Announcement Date | 4/6/22 | 4/12/23 | 4/11/24 | 4/10/25 | 4/8/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 6.47x | 16.89x | - | 395M | |
| 22.07x | 1.68x | 8.88x | 1.83% | 16.13B | |
| 79.28x | 3.49x | 7.69x | 2.32% | 10.82B | |
| 12.4x | 0.76x | 7.63x | 3.98% | 9.04B | |
| 64.25x | - | - | - | 4.41B | |
| 24.96x | 1.86x | 10.04x | - | 4.17B | |
| 14.5x | 1.55x | 6.57x | 3.11% | 3.72B | |
| 11.61x | 0.59x | 5.12x | 5.99% | 1.81B | |
| Average | 32.73x | 2.34x | 8.97x | 3.45% | 6.31B | |
| Weighted average by Cap. | 35.70x | 1.93x | 8.19x | 2.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ZDC Stock
- Valuation Zedcor Inc.
Select your edition
All financial news and data tailored to specific country editions
