Company Valuation: NTG Clarity Networks Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 6.481 71.24 63.81 23.76 -
Change - 999.25% -10.43% -62.76% -
Enterprise Value (EV) 1 6.481 73.04 61.67 15.02 7.159
Change - 1,027.01% -15.57% -75.64% -52.35%
P/E 17.5x 8.45x 13.4x 7.07x 4.95x
PBR - - - - -
PEG - 0x -0.3x -0.2x 0.1x
Capitalization / Revenue - 1.27x 0.77x 0.28x 0.25x
EV / Revenue - 1.3x 0.74x 0.18x 0.08x
EV / EBITDA - 5.93x 5.17x 7.91x 0.78x
EV / EBIT - 5.92x 5.76x 1.26x 0.68x
EV / FCF - 45.5x -16.1x 1.9x 1.66x
FCF Yield - 2.2% -6.22% 52.6% 60.1%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.01 0.2 0.1 0.07 0.1
Distribution rate - - - - -
Net sales 1 - 56.13 83.35 84 93.8
EBITDA 1 - 12.31 11.93 1.9 9.2
EBIT 1 - 12.34 10.7 11.89 10.46
Net income 1 1.71 9.812 5.524 2.6 5
Net Debt 1 - 1.799 -2.14 -8.737 -16.6
Reference price 2 0.1750 1.6900 1.3400 0.4950 0.4950
Nbr of stocks (in thousands) 37,034 42,156 47,621 48,004 -
Announcement Date 30/04/24 15/04/25 27/04/26 - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.96x3.75x13.08x2.89% 218B
14.1x1.55x8.16x3.4% 115B
-115.94x18.44x106.65x-.--% 111B
15.54x2.85x10.74x5.29% 90.31B
20.92x5.47x13.43x2.72% 62.19B
14.86x2.16x9.18x5.24% 49.33B
21.83x1.79x11.03x1.39% 42.77B
21.31x1.62x10.27x0.87% 41.47B
18.11x2.29x10.97x4.82% 38.53B
Average 3.74x 4.43x 21.50x 2.96% 85.4B
Weighted average by Cap. -0.35x 5.17x 24.97x 2.87%

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. NCI Stock
  4. NYWKF Stock
  5. Valuation NTG Clarity Networks Inc.