Valuation Compass Digital Acquisition Corp.

Equities

Market Closed - OTC Markets Other stock markets 15:33:52 09/07/2025 BST			5-day change	1st Jan Change
11.00 ^USD	+3.58%		-.--%	-

01-06	Key Mining Corp. entered into an agreement and plan of merger to acquire Compass Digital Acquisition Corp. (OTCPK:CDAQ.F) for $230 million in a reverse merger transaction.	CI
11-16	Eco Energy World, Inc. cancelled the acquisition of Compass Digital Acquisition Corp. from Compass Digital SPAC LLC, HCG Opportunity, LLC and others in a reverse merger transaction.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024
Capitalization ¹	252.4	266	111.9	84.54
Change	-	5.39%	-57.95%	-24.43%
Enterprise Value (EV) ¹	250.7	265.4	112	85.75
Change	-	5.85%	-57.81%	-23.41%
P/E ratio	-	28.6x	56.6x	-28.4x
PBR	-18.4x	-31.8x	-81.7x	-13.6x
PEG	-	-	-1.2x	0x
Capitalization / Revenue	-	-	-	-
EV / Revenue	-	-	-	-
EV / EBITDA	-	-	-	-
EV / EBIT	-197x	-220x	-20.4x	-14.4x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-	0.3501	0.1883	-0.3824
Distribution rate	-	-	-	-
Net sales	-	-	-	-
EBITDA	-	-	-	-
EBIT ¹	-1.275	-1.204	-5.491	-5.943
Net income ¹	-1.722	9.295	4.386	-3.545
Net Debt ¹	-1.728	-0.6689	0.081	1.212
Reference price ²	9.62	10.02	10.65	10.85
Nbr of stocks (in thousands)	26,240	26,551	10,505	7,792
Announcement Date	24/02/22	18/04/23	01/04/24	25/03/25