Company Valuation: Edgewater Wireless Systems Inc.

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026
Market Cap 1 26.17 16.83 9.378 5.91 14.27 10.76
Change - -35.71% -44.27% -36.99% 141.5% -24.6%
Enterprise Value (EV) 1 24.72 16.85 9.732 6.073 13.62 11.2
Change - -31.85% -42.24% -37.6% 124.29% -17.76%
P/E -31x -15.9x -11.7x -63.3x -6.14x -7.86x
PBR -33.8x -10.5x -4.48x -3.58x -32.8x -7.03x
PEG - -0.6x 0.5x 0.7x -0x 0.2x
Capitalization / Revenue - 1,480,050,400x 1,238,223,528x 442,539,015x - -
EV / Revenue - - - - - -
EV / EBITDA -30.3x -16.2x -10.7x -8.95x -6.16x -7.32x
EV / EBIT -30x -16.2x -10.7x -8.93x -6.16x -7.32x
EV / FCF -99x -16.9x -31x -10x -27.4x -14.2x
FCF Yield -1.01% -5.9% -3.22% -9.99% -3.65% -7.05%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004521 -0.005656 -0.004272 -0.000474 -0.009771 -0.005723
Distribution rate - - - - - -
Net sales - 0.0114 0.007574 0.0134 - -
EBITDA 1 -0.8149 -1.038 -0.9085 -0.6787 -2.211 -1.531
EBIT 1 -0.8248 -1.042 -0.9098 -0.6801 -2.211 -1.531
Net income 1 -0.7734 -1.058 -0.7994 -0.0907 -2.057 -1.365
Net Debt 1 -1.453 0.0218 0.354 0.1636 -0.6502 0.4413
Reference price 2 0.1400 0.0900 0.0500 0.0300 0.0600 0.0450
Nbr of stocks (in thousands) 186,963 186,963 187,566 196,989 237,861 239,135
Announcement Date 30/08/21 29/08/22 08/09/23 28/08/24 29/08/25 28/08/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.92M
27.5x6.16x15.95x1.51% 445B
54.26x19.39x38.9x-.--% 261B
19.23x0.78x14.05x2.36% 172B
26.15x8.31x20.06x0.47% 142B
50.76x15.19x33.54x-.--% 97.92B
32.95x6.42x18.62x1.06% 75.36B
42.74x2.32x14.98x1.65% 57.54B
67.19x8.68x38.41x-.--% 55.26B
28.51x6.45x21.51x1.45% 55.06B
Average 38.81x 8.19x 24.00x 0.95% 136.14B
Weighted average by Cap. 35.71x 8.85x 23.05x 1.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Edgewater Wireless Systems Inc.

Historical PBR trend

Valuation ratios - PBR - Edgewater Wireless Systems Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Edgewater Wireless Systems Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Edgewater Wireless Systems Inc.

  1. Stock Market
  2. Stocks
  3. YFI Stock
  4. Valuation Edgewater Wireless Systems Inc.