Company Valuation: Vision Lithium Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 4.05 21.98 15.19 20.46 5.247 5.58
Change - 442.61% -30.89% 34.72% -74.35% 6.35%
Enterprise Value (EV) 1 3.648 18.28 13.75 20.37 4.799 4.657
Change - 401.14% -24.79% 48.21% -76.45% -2.96%
P/E -9.27x -25x -8.26x -9.57x -1.5x -1.6x
PBR 0.3x 1.17x 0.77x 1.04x 0.32x 0.41x
PEG - 9.12x -0.1x -1.54x -0x 0.26x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -14.7x -23.7x -7.27x -9.95x -4.72x 2.16x
EV / EBIT -9.18x -22.6x -7.23x -9.93x -2.01x -5.22x
EV / FCF -134x -12x -5.57x -9.91x -13x 1.54x
FCF Yield -0.75% -8.36% -17.9% -10.1% -7.66% 64.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0647 -0.0629 -0.1181 -0.1254 -0.1993 -0.1873
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.2483 -0.7712 -1.892 -2.047 -1.016 2.152
EBIT 1 -0.3972 -0.8106 -1.9 -2.051 -2.392 -0.8927
Net income 1 -0.3885 -0.6926 -1.794 -2.078 -3.46 -3.417
Net Debt 1 -0.4027 -3.698 -1.44 -0.0853 -0.4478 -0.9234
Reference price 2 0.6000 1.5750 0.9750 1.2000 0.3000 0.3000
Nbr of stocks (in thousands) 6,750 13,954 15,577 17,050 17,490 18,601
Announcement Date 09/12/20 14/12/21 20/12/22 18/12/23 17/12/24 15/12/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.2M
26.14x10.1x15.48x1.98% 171B
23.85x3.55x8.48x0.84% 102B
11.12x1.29x5.33x3.19% 51.17B
18.73x3.44x11.74x1.01% 21.02B
6.78x0.28x7.72x6.27% 18.58B
29.7x - - 1.37% 18.23B
18.69x1.1x9.47x2.35% 16B
10.78x1.5x10.41x3.04% 16.16B
Average 18.22x 3.04x 9.80x 2.51% 45.98B
Weighted average by Cap. 21.75x 5.75x 11.35x 2.02%

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. VLI Stock
  4. Valuation Vision Lithium Inc.