Valuation Vext Science, Inc.

Equities

Market Closed - Canadian Securities Exchange Other stock markets 20:59:08 14/05/2026 BST			5-day change	1st Jan Change
0.2950 ^CAD	0.00%		-9.23%	+15.69%

04-29	Vext Science, Inc., Q4 2025 Earnings Call, Apr 29, 2026
04-29	Vext Science, Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	69.14	26.42	47.76	28.38	46.69	53.92	-	-
Change	-	-61.79%	80.79%	-40.58%	64.53%	15.5%	-	-
Enterprise Value (EV) ¹	76.78	58.63	77.63	63.27	46.69	64.57	49.21	37.06
Change	-	-23.63%	32.4%	-18.51%	-26.21%	38.3%	-23.79%	-24.69%
P/E ratio	-	-	7.07x	-1.43x	-2.66x	-8.68x	21.1x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	0x	0.2x	0.1x	-0x	-
Capitalization / Revenue	1.86x	0.75x	1.37x	0.79x	0.91x	0.8x	0.75x	0.67x
EV / Revenue	2.06x	1.66x	2.23x	1.76x	0.91x	0.96x	0.68x	0.46x
EV / EBITDA	5.73x	3.88x	14x	6.91x	-	5.77x	2.38x	1.56x
EV / EBIT	-	-	-9.9x	-5.66x	-	-14.7x	8.79x	-
EV / FCF	-10.8x	-20x	46x	34.7x	-	8.86x	2.67x	1.88x
FCF Yield	-9.25%	-5.01%	2.17%	2.88%	-	11.3%	37.5%	53.1%
Dividend per Share ³	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ³	-	-	0.041	-0.115	-0.0958	-0.034	0.014	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	37.24	35.41	34.81	36	51.37	67.57	72.3	80.6
EBITDA ¹	13.39	15.12	5.528	9.153	-	11.2	20.7	23.8
EBIT ¹	-	-	-7.843	-11.18	-	-4.4	5.6	-
Net income ¹	-	-	-	-	-17.99	-7.079	3.241	-1.209
Net Debt ¹	7.635	32.22	29.88	34.89	-	10.64	-4.715	-16.86
Reference price ³	0.6400	0.2400	0.2900	0.1650	0.2550	0.2950	0.2950	0.2950
Nbr of stocks (in thousands)	136,713	148,963	217,484	247,443	251,034	251,034	-	-
Announcement Date	20/04/22	22/03/23	10/05/24	31/03/25	29/04/26	-	-	-

¹CAD in Million²USD in Million³CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VEXT SCIENCE, INC.	-8.68x	0.96x	5.77x	-	53.81M
ORGANIGRAM GLOBAL INC.	11.68x	-	-	-	151M
CANNARA BIOTECH INC.	13.95x	-	-	-	123M
ASCEND WELLNESS HOLDINGS, INC.	-1.18x	0.65x	2.88x	-	93.4M
JUSHI HOLDINGS INC.	-2.15x	1.06x	5.76x	-	88.86M
Average	2.72x	0.89x	4.80x		102.16M
Weighted average by Cap.	5.33x	0.88x	4.62x