Company Valuation: 79 RESONPV

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 9.196 3.065 2.044 2.755 4.532
Change - -66.67% -33.33% 34.8% 64.5%
Enterprise Value (EV) 1 8.968 2.994 2.02 2.698 4.49
Change - -66.61% -32.54% 33.56% 66.43%
P/E -0.67x -14.7x -12.6x -3.4x -34.1x
PBR 12.1x 4.68x 3.69x 12.5x 16.3x
PEG - 0.1x 0.6x -0x 0.4x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -109x -15.6x -13.8x -3.91x -41x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.6685 -0.0102 -0.007928 -0.0309 -0.00454
Distribution rate - - - - -
Net sales - - - - -
EBITDA - - - -0.1535 0.4263
EBIT 1 -0.0827 -0.1915 -0.1461 -0.6894 -0.1096
Net income 1 -3.067 -0.208 -0.162 -0.7156 -0.1289
Net Debt 1 -0.2286 -0.0712 -0.0236 -0.0569 -0.0415
Reference price 2 0.4500 0.1500 0.1000 0.1050 0.1550
Nbr of stocks (in thousands) 20,436 20,436 20,436 26,236 29,236
Announcement Date 28/04/22 27/04/23 29/04/24 16/04/25 28/04/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.6x3.98x7.15x3.5% 22TCr
11.39x2.83x6.14x5.17% 17TCr
14.44x4.14x6.84x3.3% 9.55TCr
12.02x0.38x6.11x3.45% 8.74TCr
25.97x6.31x16.75x-.--% 6.41TCr
55.29x3.13x7.69x2.32% 5.67TCr
15.39x3.13x6.2x0.59% 3.21TCr
13.78x4.43x6.82x4.51% 2.99TCr
13.19x4.73x8.36x3.88% 2.58TCr
Average 19.79x 3.68x 8.01x 2.97% 8.64TCr
Weighted average by Cap. 18.03x 3.49x 7.60x 3.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!