Valuation Keel Infrastructure Corp. Toronto S.E.

Equities

Market Closed - Toronto S.E. Other stock markets 21:00:00 05/06/2026 BST			5-day change	1st Jan Change
7.130 ^CAD	-13.47%		-9.17%	+120.74%

06-05	Keel Infrastructure Down 7.9% in U.S. Pre-Market Trade After Pricing Upsized $400 Million of Convertible Senior Notes	MT
06-05	Keel Infrastructure Prices Upsized $400 Million Senior Notes Offering	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	974.5	96.04	937.4	704.1	1,405	3,098	-	-
Change	-	-90.14%	876.03%	-24.89%	99.56%	120.45%	-	-
Enterprise Value (EV) ¹	974.5	96.04	937.4	668	1,405	3,013	3,149	3,098
Change	-	-90.14%	876.03%	-28.74%	110.36%	114.45%	4.51%	-1.64%
P/E ratio	-	-0.38x	-7.28x	-11.5x	-4.52x	-14.5x	-44.6x	-
PBR	-	-	-	1.02x	-	-	-	-
PEG	-	-	0.1x	0.2x	-0x	0.5x	0.7x	-
Capitalization / Revenue	5.75x	0.67x	6.4x	3.65x	6.13x	25x	18.3x	13.1x
EV / Revenue	5.75x	0.67x	6.4x	3.46x	6.13x	24.3x	18.6x	13.1x
EV / EBITDA	-	-	26.7x	12.2x	48.6x	-50.8x	289x	441x
EV / EBIT	14.4x	-0.34x	-13x	-6.21x	-9.39x	-16.2x	-33.7x	-48.3x
EV / FCF	-	-	-	-1.56x	-4.3x	-5.51x	-7.06x	-
FCF Yield	-	-	-	-64%	-23.3%	-18.2%	-14.2%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-1.15	-0.4	-0.13	-0.52	-0.355	-0.115	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	169.5	142.4	146.4	192.9	229.3	123.9	168.9	237
EBITDA ¹	-	-	35.08	54.66	28.94	-59.37	10.91	7.027
EBIT ¹	67.59	-284	-72.13	-107.6	-149.6	-186.3	-93.42	-64.18
Net income ¹	-	-239	-104	-54.06	-284.5	-244.9	-110.2	-49.22
Net Debt ¹	-	-	-	-36.13	-	-84.3	51.7	-
Reference price ²	5.050	0.440	2.910	1.490	2.350	5.130	5.130	5.130
Nbr of stocks (in thousands)	192,969	218,275	322,129	472,551	597,923	603,829	-	-
Announcement Date	28/03/22	21/03/23	07/03/24	27/03/25	31/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HUT 8 CORP.	-35.37x	48.78x	-106.73x	-	12.64B
TERAWULF INC.	-17.13x	47.92x	141.49x	-	11.89B
APPLIED DIGITAL CORPORATION	-63.68x	36.73x	154.01x	-	11.32B
CIPHER DIGITAL INC.	-27.54x	60.38x	405.52x	-.--%	9.18B
RIOT PLATFORMS, INC.	-13.12x	15.86x	-82.17x	-.--%	9.33B
MARA HOLDINGS, INC.	-4.18x	5.74x	-9.17x	-.--%	4.7B
CLEANSPARK, INC.	-5.1x	8.77x	-12.26x	-.--%	4B
HIVE DIGITAL TECHNOLOGIES LTD.	-8.21x	-	-	-	1.01B
Average	-21.79x	32.03x	70.10x	0%	8.01B
Weighted average by Cap.	-28.02x	37.53x	78.39x	0%