|
Delayed
Canadian Securities Exchange
07:00:04 22/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 0.2600 CAD | 0.00% |
|
+6.12% | +1.96% |
| 16/10 | Vext Provides Update on Jackson, Ohio Dispensary | CI |
| 18/09 | Vext Science Reopens Ohio Dispensary, Extends Maturity of Acquisition Notes to 2029 | MT |
Company Valuation: Vext Science, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 69.14 | 26.42 | 47.76 | 28.38 | 46.69 | 45.89 | - | - |
| Change | - | -61.79% | 80.79% | -40.58% | 64.53% | -1.71% | - | - |
| Enterprise Value (EV) 1 | 76.78 | 58.63 | 77.63 | 63.27 | 46.69 | 65.4 | 54.58 | 37.01 |
| Change | - | -23.63% | 32.4% | -18.51% | -26.21% | 40.09% | -16.56% | -32.2% |
| P/E | - | - | 7.07x | -1.43x | -2.66x | - | 18.6x | 6.34x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | 0x | 0.2x | - | - | 0x |
| Capitalization / Revenue | 1.86x | 0.75x | 1.37x | 0.79x | 0.91x | 0.85x | 0.7x | 0.6x |
| EV / Revenue | 2.06x | 1.66x | 2.23x | 1.76x | 0.91x | 1.22x | 0.83x | 0.48x |
| EV / EBITDA | 5.73x | 3.88x | 14x | 6.91x | - | 2.69x | 2.66x | 1.07x |
| EV / EBIT | - | - | -9.9x | -5.66x | - | 26.2x | 8.95x | 3.7x |
| EV / FCF | -10.8x | -20x | 46x | 34.7x | 5.73x | 15.6x | 5.04x | 2.11x |
| FCF Yield | -9.25% | -5.01% | 2.17% | 2.88% | 17.4% | 6.41% | 19.8% | 47.5% |
| Dividend per Share 3 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 3 | - | - | 0.041 | -0.115 | -0.0958 | - | 0.014 | 0.041 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 37.24 | 35.41 | 34.81 | 36 | 51.37 | 53.8 | 65.6 | 76.8 |
| EBITDA 1 | 13.39 | 15.12 | 5.528 | 9.153 | - | 24.35 | 20.5 | 34.55 |
| EBIT 1 | - | - | -7.843 | -11.18 | - | 2.5 | 6.1 | 10 |
| Net income 1 | - | - | - | - | -17.99 | -0.9 | 3.22 | 6.8 |
| Net Debt 1 | 7.635 | 32.22 | 29.88 | 34.89 | - | 19.52 | 8.689 | -8.882 |
| Reference price 3 | 0.6400 | 0.2400 | 0.2900 | 0.1650 | 0.2550 | 0.2600 | 0.2600 | 0.2600 |
| Nbr of stocks (in thousands) | 1,36,713 | 1,48,963 | 2,17,484 | 2,47,443 | 2,51,034 | 2,47,707 | - | - |
| Announcement Date | 20/04/22 | 22/03/23 | 10/05/24 | 31/03/25 | 29/04/26 | - | - | - |
1CAD in Million2USD in Million3CAD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 1.22x | 2.69x | - | 4.59Cr | |
| 13.75x | 0.41x | 8.65x | 2.82% | 12TCr | |
| 15.76x | 1.92x | 9.61x | 0.67% | 10TCr | |
| -279.64x | 20.1x | -339.84x | -.--% | 5.96TCr | |
| 13.54x | 1.51x | 9.12x | 2.58% | 2.86TCr | |
| 23.52x | 2.61x | 13.23x | 1.37% | 2.69TCr | |
| 23.68x | 2.16x | 12.4x | 0.88% | 2.68TCr | |
| 8.22x | 1.47x | 6.64x | -.--% | 2.18TCr | |
| 28.71x | 5.25x | 21.8x | 2.43% | 1.96TCr | |
| 20.37x | 1.82x | 9.16x | 3.48% | 1.9TCr | |
| Average | -14.68x | 3.85x | -24.66x | 1.58% | 4.24TCr | |
| Weighted average by Cap. | -25.05x | 4.20x | -38.98x | 1.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VEXT Stock
- Valuation Vext Science, Inc.
Select your edition
All financial news and data tailored to specific country editions
