Company Valuation: NTG Clarity Networks Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 6.481 71.24 63.81 16.08 -
Change - 999.25% -10.43% -74.8% -
Enterprise Value (EV) 6.481 73.04 61.67 16.08 16.08
Change - 1,027.01% -15.57% -73.92% 0%
P/E 17.5x 8.45x 13.4x 4.79x 3.35x
PBR - - - - -
PEG - 0x -0.3x -0.2x 0.1x
Capitalization / Revenue - 1.27x 0.77x 0.19x 0.17x
EV / Revenue - 0x 0x 0.19x 0.17x
EV / EBITDA - 0x 0x 8.46x 1.75x
EV / EBIT - - - - -
EV / FCF - 0x -0x 2.04x 3.74x
FCF Yield - 2.25% -6.01% 49.1% 26.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.01 0.2 0.1 0.07 0.1
Distribution rate - - - - -
Net sales 1 - 56.13 83.35 84 93.8
EBITDA 1 - 12.31 11.93 1.9 9.2
EBIT - 12.34 10.7 - -
Net income 1 1.71 9.812 5.524 2.6 5
Net Debt - 1.799 -2.14 - -
Reference price 2 0.1750 1.6900 1.3400 0.3350 0.3350
Nbr of stocks (in thousands) 37,034 42,156 47,621 48,004 -
Announcement Date 30/04/24 15/04/25 27/04/26 - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.72x3.71x12.97x2.92% 22TCr
-131.98x18.41x102.07x-.--% 12TCr
13.62x1.5x7.9x3.51% 11TCr
13.63x2.48x9.35x6.03% 7.89TCr
19.12x5.07x12.46x2.97% 5.79TCr
22.36x1.83x11.42x1.31% 4.36TCr
13.5x1.95x8.26x5.77% 4.31TCr
21.06x1.6x10.17x0.89% 4.03TCr
17.31x2.21x10.58x4.98% 3.55TCr
Average 1.26x 4.31x 20.58x 3.15% 8.32TCr
Weighted average by Cap. -5.15x 5.28x 25.20x 2.94%

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. NCI Stock
  4. NYWKF Stock
  5. Valuation NTG Clarity Networks Inc.