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 16.8 -
Change - 999.25% -10.43% -73.67% -
Enterprise Value (EV) 6.481 73.04 61.67 16.8 16.8
Change - 1,027.01% -15.57% -72.76% 0%
P/E 17.5x 8.45x 13.4x 5x 3.5x
PBR - - - - -
PEG - 0x -0.3x -0.2x 0.1x
Capitalization / Revenue - 1.27x 0.77x 0.2x 0.18x
EV / Revenue - 0x 0x 0.2x 0.18x
EV / EBITDA - 0x 0x 8.84x 1.83x
EV / EBIT - - - - -
EV / FCF - 0x -0x 2.13x 3.91x
FCF Yield - 2.25% -6.01% 47% 25.6%
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 0.3500 0.3500
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5x - - - 1.19Cr
22.15x3.63x12.69x3% 21TCr
-131.72x18.37x101.87x-.--% 12TCr
13.08x1.46x7.67x3.67% 11TCr
13.48x2.45x9.24x6.1% 7.86TCr
19.72x5.2x12.78x2.88% 5.82TCr
22.67x1.87x11.67x1.29% 4.44TCr
13.12x1.89x8x5.94% 4.23TCr
20.9x1.59x10.12x0.89% 4.06TCr
17.14x2.21x10.28x5.04% 3.55TCr
Average 1.55x 4.30x 20.48x 3.2% 7.38TCr
Weighted average by Cap. -5.77x 5.29x 25.32x 2.98%

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. Valuation NTG Clarity Networks Inc.