|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.990 CAD | -3.67% |
|
+2.67% | -20.79% |
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 | 553.5 | - | - |
| Change | - | 78.26% | -3.33% | 717.7% | 98.09% | -16.89% | - | - |
| Enterprise Value (EV) 1 | 23.86 | 42.54 | 41.12 | 350.6 | 720.5 | 632.3 | 687.8 | 694.2 |
| Change | - | 78.26% | -3.33% | 752.62% | 105.53% | -12.25% | 8.79% | 0.93% |
| P/E | -5.86x | - | - | - | - | - | - | - |
| PBR | - | - | - | - | 10.8x | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.76x | 1.92x | 1.65x | 10.2x | 11.3x | 5.68x | 3.48x | 2.5x |
| EV / Revenue | 1.76x | 1.92x | 1.65x | 10.6x | 12.2x | 6.49x | 4.32x | 3.13x |
| EV / EBITDA | 4x | 5.62x | 5.38x | 29.2x | 30.5x | 16.9x | 10.7x | 7.6x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | -33.8x | -14.8x | -12x | -15.6x | -3,471x |
| FCF Yield | - | - | - | -2.96% | -6.74% | -8.36% | -6.43% | -0.03% |
| 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 | 97.46 | 159.1 | 221.6 |
| EBITDA 1 | 5.968 | 7.569 | 7.645 | 12 | 23.6 | 37.43 | 64.09 | 91.4 |
| EBIT | - | 4.173 | 2.114 | 2.433 | 3.725 | - | - | - |
| Net income | -3.901 | - | - | - | - | - | - | - |
| Net Debt 1 | - | - | - | 14.36 | 54.5 | 78.75 | 134.3 | 140.7 |
| Reference price 2 | 0.410 | 0.600 | 0.580 | 3.500 | 6.300 | 4.990 | 4.990 | 4.990 |
| Nbr of stocks (in thousands) | 58,200 | 70,892 | 70,892 | 96,062 | 105,719 | 110,928 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | 6.49x | 16.89x | - | 397M | |
| 22.18x | 1.66x | 8.71x | 1.86% | 16.01B | |
| 79.64x | 3.61x | 7.9x | 2.25% | 11.34B | |
| 12.26x | 0.75x | 7.56x | 4.02% | 9.03B | |
| 23.71x | 1.79x | 9.66x | - | 3.96B | |
| 13.9x | 1.44x | 6.13x | 3.23% | 3.61B | |
| 11.57x | 0.58x | 5.04x | 6.06% | 1.79B | |
| 9.08x | 0.86x | 4.76x | 6.43% | 1.11B | |
| Average | 24.62x | 2.15x | 8.33x | 3.97% | 5.91B | |
| Weighted average by Cap. | 32.95x | 1.93x | 8.01x | 2.83% |
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
