Valuation Vext Science, Inc.

Equities

Market Closed - Canadian Securities Exchange Other stock markets 18:24:09 17/04/2026 BST			5-day change	1st Jan Change
0.2700 ^CAD	+1.89%		0.00%	+5.88%

03-30	Vext Science, Inc. Announces Intention to Discontinue Operations At Its Cultivation Facility in Eloy Facility, Arizona	CI
03-30	Vext Science, Inc. Intends to Seek Approval from State of Ohio to Expand its Cultivation Facility in Jackson	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	89.47	69.14	26.42	47.76	28.38	49.58	49.58	-
Change	-	-22.72%	-61.79%	80.79%	-40.58%	74.72%	0%	-
Enterprise Value (EV)	89.47	76.78	58.63	77.63	63.27	49.58	49.58	49.58
Change	-	-14.19%	-23.63%	32.4%	-18.51%	-21.64%	0%	0%
P/E ratio	39.5x	-	-	7.07x	-1.43x	-3.91x	-6.43x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	0x	0.1x	0.2x	-
Capitalization / Revenue	3.55x	1.86x	0.75x	1.37x	0.79x	0.96x	0.76x	0.67x
EV / Revenue	0x	0x	0x	0x	0x	0.96x	0.76x	0.67x
EV / EBITDA	-	-	-	-	-	-	1,758,100x	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-0x	-0x	-0x	0x	0x	9.37x	3.29x	2.3x
FCF Yield	-11%	-10.3%	-11.1%	3.53%	6.43%	10.7%	30.4%	43.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0251	-	-	0.041	-0.115	-0.069	-0.042	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.19	37.24	35.41	34.81	36	51.75	65.45	73.48
EBITDA	6.813	13.39	15.12	5.528	9.153	-	28.2	-
EBIT	4.686	-	-	-7.843	-11.18	-	-	-
Net income ¹	2.125	-	-	-	-	-11.63	-6.211	0.7469
Net Debt	-	7.635	32.22	29.88	34.89	-	-	-
Reference price ²	0.9900	0.6400	0.2400	0.2900	0.1650	0.2700	0.2700	0.2700
Nbr of stocks (in thousands)	115,153	136,713	148,963	217,484	247,443	251,034	251,034	-
Announcement Date	15/04/21	20/04/22	22/03/23	10/05/24	31/03/25	-	-	-

¹USD in Million²CAD

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.	-3.91x	-	-	-	49.58M
ORGANIGRAM GLOBAL INC.	14.89x	-	-	-	207M
CANNARA BIOTECH INC.	14.43x	1.34x	5.2x	-	129M
JUSHI HOLDINGS INC.	-2.52x	1.09x	5.69x	-	102M
ASCEND WELLNESS HOLDINGS, INC.	-1.05x	0.62x	2.79x	-	91.25M
Average	4.37x	1.02x	4.56x		115.61M
Weighted average by Cap.	7.59x	1.06x	4.67x