|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.06 USD | -0.15% |
|
+8.16% | +14.04% |
| 10/06 | IMAX Corporation - Shareholder/Analyst Call | |
| 01/06 | Domestic Box Office Poised for Continued Momentum After May Beat, B. Riley Says | MT |
Company Valuation: IMAX Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,054 | 820.6 | 816.8 | 1,349 | 1,988 | 2,317 | - | - |
| Change | - | -22.15% | -0.47% | 65.13% | 47.43% | 16.54% | - | - |
| Enterprise Value (EV) 1 | 1,090 | 986.2 | 992.6 | 1,514 | 2,116 | 2,370 | 2,256 | 2,123 |
| Change | - | -9.56% | 0.65% | 52.56% | 39.72% | 12% | -4.82% | -5.86% |
| P/E Ratio | -46.9x | -36.7x | 32.7x | 53.3x | 58.7x | 33.2x | 27.6x | 25.9x |
| PBR | 2.96x | 3.01x | 3.02x | 4.53x | 5.9x | 4.85x | 3.81x | 3.04x |
| PEG | - | -6.97x | -0x | 12.26x | 1.9x | 0x | 1.4x | 3.82x |
| Capitalization / Revenue | 4.14x | 2.73x | 2.18x | 3.83x | 4.85x | 5.24x | 4.91x | 4.63x |
| EV / Revenue | 4.28x | 3.28x | 2.65x | 4.3x | 5.16x | 5.36x | 4.78x | 4.24x |
| EV / EBITDA | 15.9x | 11.7x | 7.75x | 12.1x | 12.8x | 12.4x | 10.6x | 9.26x |
| EV / EBIT | 99.3x | -204x | 19.7x | 34.5x | 25.1x | 20.7x | 16.6x | 13.7x |
| EV / FCF | -143x | - | 19x | 24.3x | 17.8x | 25.4x | 18.1x | 15.5x |
| FCF Yield | -0.7% | - | 5.25% | 4.12% | 5.62% | 3.94% | 5.53% | 6.45% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.38 | -0.4 | 0.46 | 0.48 | 0.63 | 1.268 | 1.523 | 1.627 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 254.9 | 300.8 | 374.8 | 352.2 | 410.2 | 441.8 | 471.5 | 500.5 |
| EBITDA 1 | 68.64 | 84.46 | 128.2 | 124.7 | 165.8 | 191.7 | 212.3 | 229.3 |
| EBIT 1 | 10.98 | -4.834 | 50.4 | 43.86 | 84.23 | 114.4 | 135.8 | 155.5 |
| Net income 1 | -22.33 | -22.8 | 25.34 | 26.06 | 34.88 | 73.93 | 95.39 | 111 |
| Net Debt 1 | 36.4 | 165.6 | 175.9 | 165.7 | 127.4 | 52.52 | -61.73 | -194 |
| Reference price 2 | 17.84 | 14.66 | 15.02 | 25.60 | 36.96 | 42.12 | 42.12 | 42.12 |
| Nbr of stocks (in thousands) | 59,082 | 55,973 | 54,377 | 52,683 | 53,799 | 55,016 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 27/02/24 | 19/02/25 | 25/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.21x | 5.36x | 12.36x | -.--% | 231.73Cr | |
| 48.05x | 3.76x | 35.22x | 1.62% | 1.75TCr | |
| 47.55x | 3.51x | 8.84x | 1.44% | 1.6TCr | |
| 20.08x | 2.58x | 10.91x | 2.73% | 1.49TCr | |
| 21.26x | 4.36x | 12.82x | 1.78% | 307.08Cr | |
| -151.11x | 0.88x | 7.13x | 2.45% | 282.76Cr | |
| 29.84x | 11.87x | 39.06x | 2.18% | 244.91Cr | |
| 17.78x | 1.48x | 6.78x | 0.3% | 223.11Cr | |
| 8x | 0.58x | 3.4x | 5.06% | 190.7Cr | |
| Average | 8.30x | 3.82x | 15.17x | 1.95% | 702.21Cr | |
| Weighted average by Cap. | 27.59x | 3.52x | 17.81x | 1.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IMAX Stock
- Valuation IMAX Corporation
Select your edition
All financial news and data tailored to specific country editions
