BADGER CAPITAL CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.085 CAD | -.--% |
|
-.--% | +21.43% |
| 04-30 | Badger Capital Corp. Reports Earnings Results for the First Quarter Ended February 29, 2024 | CI |
| 03-28 | Badger Capital Corp. Reports Earnings Results for the Full Year Ended November 30, 2023 | CI |
Valuation
| Fiscal Period: November | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 0.52 | 0.2752 | 0.601 |
| Enterprise Value (EV) 1 | 0.0482 | -0.1433 | 0.1005 |
| P/E ratio | -1.74 x | -4.7 x | -8.03 x |
| Yield | - | - | - |
| Capitalization / Revenue | - | - | - |
| EV / Revenue | - | - | - |
| EV / EBITDA | - | - | -1,743,534 x |
| EV / FCF | -1,512,775 x | 5,342,707 x | -2,630,703 x |
| FCF Yield | -0% | 0% | -0% |
| Price to Book | 1.04 x | 0.69 x | 1.24 x |
| Nbr of stocks (in thousands) | 4,000 | 3,670 | 7,070 |
| Reference price 2 | 0.1300 | 0.0750 | 0.0850 |
| Announcement Date | 23/03/22 | 28/02/23 | 28/03/24 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: November | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net sales | - | - | - | - |
| EBITDA | - | - | - | -0.0576 |
| EBIT 1 | -0.034 | -0.1161 | -0.0514 | -0.0584 |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) 1 | -0.034 | -0.1269 | -0.0586 | -0.0748 |
| Net income 1 | -0.034 | -0.1269 | -0.0586 | -0.0748 |
| Net margin | - | - | - | - |
| EPS | - | -0.0747 | -0.0160 | -0.0106 |
| Free Cash Flow | - | -0.0319 | -0.0268 | -0.0382 |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 12/03/21 | 23/03/22 | 28/02/23 | 28/03/24 |
1CAD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: November | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | 0.22 | 0.47 | 0.42 | 0.5 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | -0.03 | -0.03 | -0.04 |
| ROE (net income / shareholders' equity) | - | -38% | -13.6% | -16.9% |
| ROA (Net income/ Total Assets) | - | -21% | -7.22% | -7.92% |
| Assets 1 | - | 0.6048 | 0.8122 | 0.9444 |
| Book Value Per Share | - | 0.1300 | 0.1100 | 0.0700 |
| Cash Flow per Share | - | 0.1300 | 0.1100 | 0.0700 |
| Capex | - | - | - | 0 |
| Capex / Sales | - | - | - | - |
| Announcement Date | 12/03/21 | 23/03/22 | 28/02/23 | 28/03/24 |
1CAD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +21.43% | 439K | |
| +210.80% | 7.44B | |
| +9.53% | 1.09B | |
| +2.00% | 981M | |
| +41.91% | 872M | |
| +21.91% | 797M | |
| +1.72% | 664M | |
| +11.31% | 648M | |
| -.--% | 600M | |
| +3.61% | 503M |
- Stock Market
- Equities
- YVR.P Stock
- Financials Badger Capital Corp.
