Suspension of trading

Valuation VERSES AI Inc. Börse Stuttgart

Stocks

Delayed Börse Stuttgart 02:47:23 19/06/2026 pm IST			5-day change	1st Jan Change
0.2000 ^EUR	-20.00%		-43.18%	-87.91%

09/07	VERSES AI Inc. Announces Resignation of James Christodoulou from Chief Accounting Officer	CI
09/07	VERSES AI Inc. Announces Resignation of David Scott from Interim CEO	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025
Market Cap ¹	148.6	157.5	124.9
Change	-	5.95%	-20.66%
Enterprise Value (EV) ¹	149.3	158.7	120.3
Change	-	6.25%	-24.21%
P/E	-7.25x	-3.15x	-2.91x
PBR	177x	-25.4x	-14.1x
PEG	-0.1x	-0x	0.1x
Capitalization / Revenue	92.6x	80.1x	806x
EV / Revenue	93x	80.7x	776x
EV / EBITDA	-	-	-
EV / EBIT	-8.23x	-4.23x	-3.11x
EV / FCF	-16.1x	-18.7x	-8.26x
FCF Yield	-6.21%	-5.36%	-12.1%
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	-4.677	-9.055	-5.494
Distribution rate	-	-	-
Net sales ¹	1.605	1.967	0.155
EBITDA	-18.03	-37.34	-38.44
EBIT ¹	-18.16	-37.49	-38.61
Net income ¹	-19.46	-46.61	-42.99
Net Debt ¹	0.7007	1.189	-4.688
Reference price ²	33.9244	28.5301	15.9669
Nbr of stocks (in thousands)	4,382	5,520	7,826
Announcement Date	29/06/23	03/07/24	30/06/25

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IBM	22.94x	3.74x	13.07x	2.9%	22TCr
SNOWFLAKE INC.	-112.76x	17.91x	103.21x	-.--%	11TCr
ACCENTURE PLC	13.44x	1.48x	7.8x	3.56%	11TCr
TATA CONSULTANCY SERVICES LTD.	14.88x	2.72x	10.26x	5.52%	8.69TCr
RELX PLC	20.25x	5.32x	13.07x	2.81%	6.16TCr
INFOSYS LIMITED	14.81x	2.15x	9.14x	5.26%	4.78TCr
FUJITSU LIMITED	21.07x	1.73x	10.68x	1.39%	4.09TCr
NEC CORPORATION	21.28x	1.62x	10.31x	0.89%	4.03TCr
HCL TECHNOLOGIES LIMITED	17.96x	2.33x	10.83x	4.81%	3.73TCr
Average	3.76x	4.33x	20.93x	3.02%	8.41TCr
Weighted average by Cap.	-0.50x	5.12x	24.60x	2.92%