Company Valuation: Cardiol Therapeutics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 142 43.96 71.77 151 130.4 166 - -
Change - -69.05% 63.28% 110.34% -13.65% 27.33% - -
Enterprise Value (EV) 1 142 43.96 36.84 120.4 108.9 151 155.7 166
Change - -69.05% -16.19% 226.78% -9.5% 38.59% 3.15% 6.58%
P/E -3.19x -1.41x -2.5x -3.63x -3.36x -4x -6.19x 39.3x
PBR - - 2.55x 6.18x 6.41x 8.18x 15x -
PEG - 0x 0.2x -0.2x 0.1x 0.52x 0.2x -0x
Capitalization / Revenue 1,803x - - - - - 50x 4.57x
EV / Revenue 1,803x - - - - - 46.9x 4.57x
EV / EBITDA -4.74x -1.07x -1.25x -3x -3.18x -6.41x -9.8x -8.05x
EV / EBIT -3.67x -1.06x -1.24x -2.99x -3.17x -4.3x -5.8x 34.4x
EV / FCF -6.03x - -1.46x -4.8x -4.56x -7.44x -33.3x -
FCF Yield -16.6% - -68.5% -20.8% -21.9% -13.4% -3.01% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.73 -0.49 -0.44 -0.51 -0.39 -0.36 -0.2325 0.0367
Distribution rate - - - - - - - -
Net sales 1 0.0788 - - - - - 3.321 36.32
EBITDA 1 -29.95 -41.12 -29.54 -40.11 -34.21 -23.54 -15.88 -20.62
EBIT 1 -38.66 -41.34 -29.79 -40.28 -34.32 -35.09 -26.87 4.821
Net income 1 -31.64 -30.93 -28.13 -36.68 -33.82 -35.21 -30.57 -8.68
Net Debt 1 - - -34.93 -30.58 -21.42 -15.01 -10.26 -
Reference price 2 2.330 0.690 1.100 1.850 1.310 1.440 1.440 1.440
Nbr of stocks (in thousands) 60,954 63,703 65,247 81,603 99,514 1,15,272 - -
Announcement Date 23/03/22 28/03/23 01/04/24 31/03/25 31/03/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-4.06x - -6.51x - 12Cr
35.02x6.15x19.02x0.94% 5.04TCr
-23.93x350.56x-22.64x-.--% 4.06TCr
25.43x2.81x12.14x-.--% 3.49TCr
46.36x4.58x29.24x-.--% 3.37TCr
26.73x7.84x19.68x0.43% 2.63TCr
31.59x5.09x23.2x-.--% 1.53TCr
23.89x2.03x8.94x1.12% 1.37TCr
23.89x1.9x11.51x-.--% 1.29TCr
Average 20.55x 47.62x 10.51x 0.31% 2.53TCr
Weighted average by Cap. 22.21x 66.45x 11.36x 0.32%

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. CRDL Stock
  4. Valuation Cardiol Therapeutics Inc.