Company Valuation: Vext Science, Inc.

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 50.71 50.71 -
Change - -22.72% -61.79% 80.79% -40.58% 78.7% 0% -
Enterprise Value (EV) 1 89.47 76.78 58.63 77.63 63.27 81.41 76.71 50.71
Change - -14.19% -23.63% 32.4% -18.51% 28.67% -5.77% -33.9%
P/E ratio 39.5x - - 7.07x -1.43x -4.06x -6.67x -
PBR - - - - - - - -
PEG - - - - 0x 0.1x 0.2x -
Capitalization / Revenue 3.55x 1.86x 0.75x 1.37x 0.79x 0.98x 0.85x 0.69x
EV / Revenue 3.55x 2.06x 1.66x 2.23x 1.76x 1.58x 1.29x 0.69x
EV / EBITDA 13.1x 5.73x 3.88x 14x 6.91x 6.62x 3.65x -
EV / EBIT - - - - - - - -
EV / FCF -9.13x -10.8x -20x 46x 34.7x 12.2x 13.2x -
FCF Yield -11% -9.25% -5.01% 2.17% 2.88% 8.23% 7.56% -
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 0.0251 - - 0.041 -0.115 -0.069 -0.042 -
Distribution rate - - - - - - - -
Net sales 1 25.19 37.24 35.41 34.81 36 51.5 59.57 73.48
EBITDA 1 6.813 13.39 15.12 5.528 9.153 12.3 21 -
EBIT 4.686 - - -7.843 -11.18 - - -
Net income 1 2.125 - - - - -11.63 -6.211 0.7469
Net Debt 1 - 7.635 32.22 29.88 34.89 30.7 26 -
Reference price 3 0.9900 0.6400 0.2400 0.2900 0.1650 0.2800 0.2800 0.2800
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 - - -
1CAD in Million2USD in Million3CAD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.91x1.54x6.46x - 50.71M
164.22x - - - 211M
-1.62x0.84x3.66x - 137M
10.76x - - - 126M
-2x1.14x6.18x - 116M
Average 33.49x 1.17x 5.43x 128.22M
Weighted average by Cap. 55.23x 1.07x 5.08x
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. VEXT Stock
  4. Valuation Vext Science, Inc.