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 21.84 -
Change - 999.25% -10.43% -65.77% -
Enterprise Value (EV) 1 6.481 73.04 61.67 13.1 5.239
Change - 1,027.01% -15.57% -78.75% -60.02%
P/E 17.5x 8.45x 13.4x 6.5x 4.55x
PBR - - - - -
PEG - 0x -0.3x -0.2x 0.1x
Capitalization / Revenue - 1.27x 0.77x 0.26x 0.23x
EV / Revenue - 1.3x 0.74x 0.16x 0.06x
EV / EBITDA - 5.93x 5.17x 6.9x 0.57x
EV / EBIT - 5.92x 5.76x 1.1x 0.5x
EV / FCF - 45.5x -16.1x 1.66x 1.22x
FCF Yield - 2.2% -6.22% 60.3% 82.1%
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 1 - 12.34 10.7 11.89 10.46
Net income 1 1.71 9.812 5.524 2.6 5
Net Debt 1 - 1.799 -2.14 -8.737 -16.6
Reference price 2 0.1750 1.6900 1.3400 0.4550 0.4550
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.($)
6.5x0.16x6.9x - 1.58Cr
23.04x3.76x13.12x2.88% 22TCr
14.35x1.58x8.31x3.34% 12TCr
-138.31x19.18x105.02x-.--% 12TCr
15.02x2.75x10.36x5.47% 8.88TCr
20.94x5.47x13.44x2.72% 6.33TCr
14.81x2.16x9.15x5.26% 4.84TCr
21.37x1.74x10.86x1.37% 4.23TCr
20.81x1.57x10.09x0.91% 4.03TCr
18.21x2.33x10.94x4.8% 3.78TCr
Average 1.67x 4.07x 19.82x 2.97% 7.84TCr
Weighted average by Cap. -5.73x 5.50x 25.97x 2.83%

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.