ENTHUSIAST GAMING HOLDINGS INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.15 CAD | 0.00% |
|
-6.25% | -47.37% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 149.2 | 470.5 | 496.9 | 111.8 | 44 | 23.36 | - | - |
| Enterprise Value (EV) 1 | 162.6 | 470.5 | 487.1 | 124.3 | 44 | 38.5 | 35.22 | 36.36 |
| P/E ratio | -1 x | -14.2 x | -8.65 x | -1.37 x | -0.37 x | -1.44 x | -3 x | -3.75 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 12.2 x | 6.45 x | 2.97 x | 0.55 x | 0.25 x | 0.16 x | 0.15 x | 0.13 x |
| EV / Revenue | 13.3 x | 6.45 x | 2.91 x | 0.61 x | 0.25 x | 0.27 x | 0.23 x | 0.2 x |
| EV / EBITDA | -9.29 x | -46.2 x | -25.5 x | -5.43 x | -3.38 x | -72.8 x | 5.58 x | - |
| EV / FCF | -10.1 x | -30.8 x | -20.6 x | -4.66 x | - | 24 x | 10.6 x | - |
| FCF Yield | -9.92% | -3.25% | -4.86% | -21.4% | - | 4.18% | 9.41% | - |
| Price to Book | 1.26 x | 3.35 x | 1.89 x | 0.44 x | - | 0.18 x | 0.19 x | - |
| Nbr of stocks (in thousands) | 72,058 | 1,03,868 | 1,33,585 | 1,51,055 | 1,54,393 | 1,55,722 | - | - |
| Reference price 2 | 2.070 | 4.530 | 3.720 | 0.7400 | 0.2850 | 0.1500 | 0.1500 | 0.1500 |
| Announcement Date | 31/03/20 | 22/03/21 | 28/03/22 | 27/03/23 | 01/04/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 12.21 | 72.96 | 167.4 | 202.8 | 178.2 | 143.3 | 152 | 178.7 |
| EBITDA 1 | -17.5 | -10.19 | -19.11 | -22.88 | -13.03 | -0.5288 | 6.313 | - |
| EBIT 1 | -7.288 | -16.05 | -47.54 | -47.34 | -35.26 | -15.54 | -9.092 | 6 |
| Operating Margin | -59.69% | -21.99% | -28.41% | -23.34% | -19.79% | -10.84% | -5.98% | 3.36% |
| Earnings before Tax (EBT) 1 | - | -26.93 | -52.99 | -78.88 | -127.8 | -16.99 | -10.44 | - |
| Net income 1 | -78.55 | -26.85 | -52.05 | -76.83 | -117.7 | -16.28 | -7.739 | - |
| Net margin | -643.33% | -36.8% | -31.1% | -37.88% | -66.04% | -11.36% | -5.09% | - |
| EPS 2 | -2.070 | -0.3200 | -0.4300 | -0.5400 | -0.7700 | -0.1040 | -0.0500 | -0.0400 |
| Free Cash Flow 1 | -16.12 | -15.3 | -23.68 | -26.65 | - | 1.608 | 3.316 | - |
| FCF margin | -132.05% | -20.97% | -14.15% | -13.14% | - | 1.12% | 2.18% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | 52.53% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 31/03/20 | 22/03/21 | 28/03/22 | 27/03/23 | 01/04/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 43.34 | 56.94 | 47.17 | 51.12 | 50.58 | 53.97 | 42.88 | 42.6 | 45.56 | 47.14 | 35.48 | 32.78 | 35.39 | 39.06 | 40.5 |
| EBITDA 1 | -3.884 | -3.902 | -5.169 | -6.844 | -5.162 | -6.325 | -3.997 | -4.93 | -4.354 | -3.024 | -3.438 | -1.12 | 0.5757 | 2.499 | 1.7 |
| EBIT 1 | -12.29 | -11.98 | -11.33 | -13.77 | -10.04 | -12.19 | -8.466 | -9.604 | -8.281 | -8.908 | -6.196 | -4.966 | -2.835 | -1.929 | - |
| Operating Margin | -28.35% | -21.04% | -24.02% | -26.95% | -19.85% | -22.59% | -19.74% | -22.55% | -18.18% | -18.9% | -17.46% | -15.15% | -8.01% | -4.94% | - |
| Earnings before Tax (EBT) 1 | -12.43 | -14.18 | -11.45 | -17.04 | -37.91 | -12.48 | -9.015 | -10.48 | -60.83 | -47.53 | -6.343 | -5.313 | -3.163 | -2.237 | - |
| Net income 1 | -12.43 | -13.34 | -11.03 | -16.88 | -37.09 | -11.82 | -8.737 | -10.22 | -59.06 | -39.66 | -8.039 | -4.697 | -2.856 | -1.146 | - |
| Net margin | -28.67% | -23.43% | -23.39% | -33.02% | -73.34% | -21.91% | -20.37% | -23.98% | -129.65% | -84.12% | -22.66% | -14.33% | -8.07% | -2.93% | - |
| EPS 2 | -0.1000 | -0.1000 | -0.0800 | -0.1200 | -0.2500 | -0.0800 | -0.0600 | -0.0700 | -0.3800 | -0.2600 | -0.0520 | -0.0300 | -0.0200 | -0.007500 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/11/21 | 28/03/22 | 16/05/22 | 15/08/22 | 14/11/22 | 27/03/23 | 15/05/23 | 14/08/23 | 13/11/23 | 01/04/24 | - | - | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 13.4 | - | - | 12.5 | - | 15.1 | 11.9 | 13 |
| Net Cash position 1 | - | - | 9.81 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -0.7675 x | - | - | -0.5474 x | - | -28.64 x | 1.88 x | - |
| Free Cash Flow 1 | -16.1 | -15.3 | -23.7 | -26.7 | - | 1.61 | 3.32 | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 1.650 | 1.350 | 1.970 | 1.680 | - | 0.8300 | 0.7900 | - |
| Cash Flow per Share 2 | -0.3400 | -0.1800 | -0.2000 | -0.1900 | - | -0.0200 | 0.0200 | - |
| Capex 1 | 0.14 | 2.18 | 0 | 0.01 | - | 0.07 | 0.12 | - |
| Capex / Sales | 1.14% | 2.98% | 0% | 0.01% | - | 0.05% | 0.08% | - |
| Announcement Date | 31/03/20 | 22/03/21 | 28/03/22 | 27/03/23 | 01/04/24 | - | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
0.15
CAD
Average target price
0.5
CAD
Spread / Average Target
+233.33%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -47.37% | 17.1M | |
| +26.36% | 441B | |
| +25.47% | 263B | |
| +8.80% | 140B | |
| +7.48% | 92.89B | |
| +25.85% | 90.53B | |
| +56.78% | 58.64B | |
| +16.13% | 46.96B | |
| +2.85% | 36.7B | |
| +20.84% | 36.11B |
- Stock Market
- Equities
- EGLX Stock
- Financials Enthusiast Gaming Holdings Inc.
