Company Valuation: Magnetic North Acquisition Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 11.86 44.88 11.23 1.477 3.841
Change - 278.4% -74.98% -86.84% 160%
Enterprise Value (EV) 1 12.27 62.37 28.42 19.05 17.41
Change - 408.5% -54.43% -32.99% -8.6%
P/E ratio -1.24x -4.01x -3.61x -0.25x -2.73x
PBR -20.6x -4.76x -0.86x -0.08x -0.21x
PEG - -0.2x 0x -0x 0x
Capitalization / Revenue - - - -346,874x 4,365,132x
EV / Revenue - - - -4,471,568x 19,782,466x
EV / EBITDA -57.3x -6.1x -12.9x -3.25x -18.8x
EV / EBIT -55.9x -6.01x -12.9x -3.25x -18.7x
EV / FCF - - -120,520,568x -7,913,561x -1,251,582x
FCF Yield - - -0% -0% -0%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.1619 -0.1894 -0.0526 -0.099 -0.0238
Distribution rate - - - - -
Net sales - - - -4.259 0.88
EBITDA 1 -0.214 -10.22 -2.2 -5.852 -0.9284
EBIT 1 -0.2193 -10.39 -2.202 -5.856 -0.9292
Net income 1 -1.468 -11.18 -3.109 -5.851 -1.407
Net Debt 1 0.4057 17.49 17.19 17.57 13.57
Reference price 2 0.2000 0.7600 0.1900 0.0250 0.0650
Nbr of stocks (in thousands) 59,301 59,051 59,097 59,097 59,097
Announcement Date 28/05/21 28/05/21 27/06/22 22/09/23 11/10/24
1CAD in Million2CAD
Estimates

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
18.49x15.06x20.63x1.17% 5.23B
11.91x - - 7.64% 3.46B
26.88x15.61x23.23x3.69% 1.44B
-174.03x18.01x33.44x-.--% 757M
13.51x - - 11.92% 629M
Average -20.65x 16.23x 25.76x percentage-no-prefix 2.3B
Weighted average by Cap. 4.63x 15.47x 22.44x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MNC Stock
  4. Valuation Magnetic North Acquisition Corp.