Company Valuation: Prime Dividend Corp.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 5.4 7.637 5.382 3.195 5.112 6.229
Change - 41.42% -29.53% -40.63% 60.01% 21.84%
Enterprise Value (EV) 1 -0.0224 0.718 0.3375 -0.8643 -0.9036 -0.8473
Change - 3,301.47% -53% -356.12% -4.54% 6.22%
P/E -3.8x 2.84x -4.27x -3.83x 1.91x 3.49x
PBR 1.03x 1.12x 1.11x 0.86x 0.87x 0.9x
PEG - -0x 0x 0.1x -0x -0.1x
Capitalization / Revenue -10.1x 2.09x -15.4x 17.7x 1.41x 2.43x
EV / Revenue 0.04x 0.2x -0.97x -4.8x -0.25x -0.33x
EV / EBITDA - - - - - -
EV / EBIT 0.03x 0.22x -0.51x 10.2x -0.27x -0.37x
EV / FCF 0.03x 0.41x -0.49x 2.61x -0.56x -0.75x
FCF Yield 3,036% 243% -206% 38.2% -179% -133%
Dividend per Share 2 0.4695 0.95 1.078 0.4833 0.6378 0.8725
Rate of return 5.94% 7.73% 12.5% 9.4% 7.36% 7.92%
EPS 2 -2.08 4.332 -2.026 -1.342 4.534 3.156
Distribution rate -22.6% 21.9% -53.2% -36% 14.1% 27.6%
Net sales 1 -0.5352 3.661 -0.3489 0.1801 3.634 2.559
EBITDA - - - - - -
EBIT 1 -0.8524 3.323 -0.664 -0.0844 3.326 2.281
Net income 1 -1.425 2.814 -1.259 -0.834 2.692 1.821
Net Debt 1 -5.423 -6.919 -5.044 -4.059 -6.016 -7.076
Reference price 2 7.91 12.29 8.66 5.14 8.66 11.01
Nbr of stocks (in thousands) 683 621 621 621 590 566
Announcement Date 24/02/21 24/02/22 24/02/23 26/02/24 25/02/25 25/02/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.46M
21.58x5.88x12.71x2.02% 176B
13.36x3.3x - 2.65% 143B
15.81x7.25x - 1.56% 99.31B
19.42x6.99x12.46x4.36% 93.33B
14.5x9.83x16.85x0.85% 82.51B
22.09x11.58x18.97x4.29% 74.75B
18.45x10.63x8.19x1.96% 67.48B
12.71x4.85x - 2.05% 46.62B
Average 17.24x 7.54x 13.83x 2.47% 87.01B
Weighted average by Cap. 17.59x 7.02x 13.68x 2.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prime Dividend Corp.

Historical PBR trend

Valuation ratios - PBR - Prime Dividend Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prime Dividend Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prime Dividend Corp.

  1. Stock Market
  2. Stocks
  3. PDV Stock
  4. Valuation Prime Dividend Corp.