Company Valuation: Satellos Bioscience Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6.794 36.73 95.65 89.3 145.1 - -
Change - 440.53% 160.46% -6.65% 62.45% - -
Enterprise Value (EV) 1 6.794 36.73 46.68 89.3 43.46 26.06 -42.14
Change - 440.53% 27.11% 91.29% -51.33% -40.03% -261.66%
P/E -0.69x -2.39x -3.32x -3.36x -2.87x -2.8x -2.81x
PBR - - - - 4.04x 3.18x -
PEG - 0.1x -0.1x 0.2x -0.1x -1x 7.74x
Capitalization / Revenue - - - - - - 13.1x
EV / Revenue - - - - - - -3.81x
EV / EBITDA - - - -3.38x -1.74x -0.94x 1.5x
EV / EBIT -1.08x -3.23x -2.4x -3.37x -0.91x -0.45x 0.66x
EV / FCF - - -2.67x - -1.03x -0.76x -
FCF Yield - - -37.5% - -96.8% -131% -
Dividend per Share 3 - - - - - - -
Rate of return - - - - - - -
EPS 3 -3.84 -2.16 -3 -2.354 -3.319 -3.412 -3.399
Distribution rate - - - - - - -
Net sales 1 - - - - - - 11.05
EBITDA 1 - - - -26.46 -25 -27.75 -28
EBIT 1 -6.268 -11.38 -19.45 -26.46 -47.52 -58.23 -64.17
Net income 1 -8.368 -11.69 -19.65 -24.87 -49.92 -65.51 -79.41
Net Debt 1 - - -48.97 - -101.6 -119 -187.2
Reference price 3 2.640 5.160 9.960 7.920 9.540 9.540 9.540
Nbr of stocks (in thousands) 3,483 9,399 13,818 15,459 21,216 - -
Announcement Date 30/03/23 27/03/24 26/03/25 27/03/26 - - -
1CAD in Million2USD in Million3CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - Satellos Bioscience Inc.

Historical PBR trend

Valuation ratios - PBR - Satellos Bioscience Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Satellos Bioscience Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Satellos Bioscience Inc.

  1. Stock Market
  2. Stocks
  3. MSCL Stock
  4. Valuation Satellos Bioscience Inc.