Company Valuation: Carolina Rush Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 24.28 26.65 12.34 8.787 4.13 12.26
Change - 9.77% -53.69% -28.8% -53% 196.8%
Enterprise Value (EV) 1 20.73 25.73 12.08 7.745 3.172 9.481
Change - 24.1% -53.06% -35.87% -59.04% 198.87%
P/E -7.15x -6.01x -5.16x -3.43x -1.43x -5.65x
PBR 7.03x 35.4x -106x 29.9x 8.93x 5.02x
PEG - -0.2x 0.1x 0.1x 0.1x 0.1x
Capitalization / Revenue 6,496x - 6,401x 4,335x - -
EV / Revenue 5,548x - 6,264x 3,821x - -
EV / EBITDA - - - - - -
EV / EBIT -7.2x -5.96x -5.22x -3.84x -1.18x -6.33x
EV / FCF -17.7x -13.3x -9.87x -11.7x -1.63x -8.66x
FCF Yield -5.64% -7.52% -10.1% -8.53% -61.5% -11.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1399 -0.1748 -0.0873 -0.0598 -0.049 -0.0239
Distribution rate - - - - - -
Net sales 1 0.003737 - 0.001928 0.002027 - -
EBITDA - - - - - -
EBIT 1 -2.881 -4.319 -2.314 -2.015 -2.699 -1.497
Net income 1 -3.026 -4.332 -2.338 -1.992 -2.688 -1.469
Net Debt 1 -3.542 -0.9184 -0.2648 -1.043 -0.9578 -2.777
Reference price 2 1.0000 1.0500 0.4500 0.2050 0.0700 0.1350
Nbr of stocks (in thousands) 24,276 25,380 27,426 42,865 59,000 90,799
Announcement Date 26/04/21 11/04/22 20/04/23 22/04/24 09/04/25 06/04/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.36M
16.55x3.84x6.97x3.54% 215B
11.33x2.67x5.88x5.27% 156B
15.34x4.42x7.3x3.1% 102B
11.86x0.38x6.12x3.36% 89.1B
26.61x6.26x16.71x-.--% 62.6B
73.96x3.13x7.74x1.14% 57.49B
15.33x3.11x6.07x0.55% 31.69B
11.54x3.72x5.64x5.31% 25.1B
11.94x4.32x7.53x3.99% 24.01B
Average 21.61x 3.54x 7.77x 2.92% 76.31B
Weighted average by Cap. 19.57x 3.40x 7.49x 3.29%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Carolina Rush Corporation

Historical PBR trend

Valuation ratios - PBR - Carolina Rush Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Carolina Rush Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Carolina Rush Corporation

  1. Stock Market
  2. Stocks
  3. RUSH Stock
  4. Valuation Carolina Rush Corporation