Company Valuation: Global Warming Solutions, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 0.1972 0.1845 109.1 153.2 51.92 25.12
Change - -6.45% 59,038.09% 40.43% -66.11% -51.62%
Enterprise Value (EV) 1 0.6004 0.7041 109.1 152.3 52.16 25.39
Change - 17.27% 15,391.13% 39.68% -65.77% -51.33%
P/E -2.85x -3.33x -47.1x -340x -40.5x -48.4x
PBR -0.22x -0.19x 855x 158x -380x -219x
PEG - 0.2x -0x 11.5x -0x 0.8x
Capitalization / Revenue - 2,981,508x 601,542,837x 1,505,934,863x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -143x 231x -129x -335x -42.2x -59.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001089 -0.000871 -0.0364 -0.0257 -0.08 -0.0319
Distribution rate - - - - - -
Net sales - 0.0619 0.1813 0.1017 - -
EBITDA - 0.005822 -0.8149 -0.4347 -1.22 -0.412
EBIT 1 -0.0042 0.003044 -0.8482 -0.4545 -1.236 -0.4279
Net income 1 -0.032 -0.0256 -0.8863 -0.6013 -1.278 -0.5163
Net Debt 1 0.4032 0.5196 -0.0124 -0.8406 0.2353 0.2675
Reference price 2 0.0031 0.0029 1.7150 8.7300 3.2400 1.5450
Nbr of stocks (in thousands) 63,605 63,605 63,605 17,548 16,025 16,258
Announcement Date 14/01/21 14/01/21 12/03/21 04/04/22 14/04/23 24/06/24
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.98M
35.19x2.78x18.14x1.33% 153B
15.7x2.02x11.26x1.53% 34.53B
13.91x0.81x9.66x3.6% 13.09B
-14.66x0.58x7.29x-.--% 4.39B
16.92x0.73x9.08x3.33% 3.52B
15.28x - - 0.71% 2.36B
25.04x - - - 2.16B
-24.73x0.5x-102.93x-.--% 1.62B
24.04x0.77x4.99x-.--% 722M
Average 11.85x 1.17x -6.07x 1.31% 21.55B
Weighted average by Cap. 28.65x 2.43x 15.13x 1.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GWSO Stock
  4. Valuation Global Warming Solutions, Inc.