|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39.88 USD | -1.29% |
|
-8.03% | +7.90% |
| 30/06 | June Domestic Box Office Likely to Set Up Best Second-Quarter Post COVID-19, B. Riley Says | MT |
| 29/06 | IMAX Corporation(NYSE:IMAX) added to Russell 2000 Defensive Index | CI |
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 | 2,194 | - | - |
| Change | - | -22.15% | -0.47% | 65.13% | 47.43% | 10.34% | - | - |
| Enterprise Value (EV) 1 | 1,090 | 986.2 | 992.6 | 1,514 | 2,116 | 2,247 | 2,132 | 2,000 |
| Change | - | -9.56% | 0.65% | 52.56% | 39.72% | 6.18% | -5.09% | -6.2% |
| P/E | -46.9x | -36.7x | 32.7x | 53.3x | 58.7x | 31.7x | 26.2x | 24.5x |
| PBR | 2.96x | 3.01x | 3.02x | 4.53x | 5.9x | 4.59x | 3.61x | 2.88x |
| PEG | - | -6.97x | -0x | 12.26x | 1.9x | 0.3x | 1.2x | 3.61x |
| Capitalization / Revenue | 4.14x | 2.73x | 2.18x | 3.83x | 4.85x | 4.98x | 4.64x | 4.37x |
| EV / Revenue | 4.28x | 3.28x | 2.65x | 4.3x | 5.16x | 5.1x | 4.51x | 3.98x |
| EV / EBITDA | 15.9x | 11.7x | 7.75x | 12.1x | 12.8x | 11.8x | 10x | 8.72x |
| EV / EBIT | 99.3x | -204x | 19.7x | 34.5x | 25.1x | 19.7x | 15.7x | 12.9x |
| EV / FCF | -143x | - | 19x | 24.3x | 17.8x | 24x | 17.1x | 14.6x |
| FCF Yield | -0.7% | - | 5.25% | 4.12% | 5.62% | 4.16% | 5.85% | 6.85% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.38 | -0.4 | 0.46 | 0.48 | 0.63 | 1.257 | 1.523 | 1.627 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 254.9 | 300.8 | 374.8 | 352.2 | 410.2 | 440.9 | 472.8 | 502 |
| EBITDA 1 | 68.64 | 84.46 | 128.2 | 124.7 | 165.8 | 191.1 | 212.3 | 229.3 |
| EBIT 1 | 10.98 | -4.834 | 50.4 | 43.86 | 84.23 | 114.2 | 136.2 | 155.5 |
| Net income 1 | -22.33 | -22.8 | 25.34 | 26.06 | 34.88 | 73.29 | 89.2 | 88.7 |
| 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 | 39.88 | 39.88 | 39.88 |
| 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, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.73x | 5.1x | 11.75x | -.--% | 219.4Cr | |
| 43.32x | 3.22x | 8.12x | 1.58% | 1.44TCr | |
| 19.89x | 2.56x | 10.83x | 2.75% | 1.48TCr | |
| 36.57x | 2.53x | 23.74x | 2.13% | 1.32TCr | |
| 22.93x | 4.06x | 13.04x | 1.79% | 323.05Cr | |
| 13.05x | 0.82x | 6.99x | 2.41% | 289.82Cr | |
| 31.33x | 12.21x | 40.19x | 2.08% | 255.3Cr | |
| 17.97x | 1.5x | 6.87x | 0.3% | 224.86Cr | |
| 8.45x | 0.61x | 3.59x | 4.79% | 200.04Cr | |
| Average | 25.03x | 3.62x | 13.90x | 1.98% | 638.52Cr | |
| Weighted average by Cap. | 29.90x | 3.13x | 13.98x | 2.08% |
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
