Valuation Vitalhub Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 05/12/2025 am IST			5-day change	1st Jan Change
9.320 ^CAD	-0.43%		-0.11%	-17.30%

21/11	Stifel Canada Maintains Vitalhub Buy Rating, $15 Price Target	MT
19/11	56,944,208 Common Shares of Vitalhub Corp. are subject to a Lock-Up Agreement Ending on 19-NOV-2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	99.92	121.2	115.5	178.2	593	588.3	-	-
Change	-	21.29%	-4.73%	54.37%	232.68%	-0.79%	-	-
Enterprise Value (EV) ¹	77.52	105.6	98.89	145.3	536.4	458	429.8	588.3
Change	-	36.22%	-6.35%	46.93%	269.15%	-14.62%	-6.16%	36.88%
P/E ratio	-35.6x	-66x	88.3x	40.8x	188x	136x	38.6x	28.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	1.8x	-1x	0x	-4.7x	9.5x	0x	0.8x
Capitalization / Revenue	7.24x	4.91x	2.89x	3.39x	8.64x	5.45x	4.54x	4.14x
EV / Revenue	5.62x	4.28x	2.47x	2.77x	7.82x	4.24x	3.32x	4.14x
EV / EBITDA	34.4x	23.2x	10.4x	10.9x	30.1x	17.8x	12.7x	14.1x
EV / EBIT	54x	44x	12.7x	12.7x	36.5x	20.7x	13.8x	14.7x
EV / FCF	263x	-390x	16.9x	7.19x	37.7x	24.9x	14.6x	14.9x
FCF Yield	0.38%	-0.26%	5.92%	13.9%	2.66%	4.02%	6.84%	6.72%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.08	-0.05	0.03	0.1	0.06	0.0686	0.2414	0.325
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	13.79	24.66	39.97	52.51	68.59	108	129.6	142.1
EBITDA ¹	2.253	4.549	9.525	13.29	17.84	25.69	33.85	41.62
EBIT ¹	1.435	2.398	7.792	11.41	14.68	22.1	31.11	40.04
Net income ¹	-2.166	-1.947	1.215	4.549	2.999	4.135	16.39	20.76
Net Debt ¹	-22.4	-15.6	-16.57	-32.94	-56.57	-130.3	-158.5	-
Reference price ²	2.850	3.300	2.650	4.080	11.270	9.320	9.320	9.320
Nbr of stocks (in thousands)	35,061	36,726	43,571	43,687	52,615	63,121	-	-
Announcement Date	29/03/21	29/03/22	23/03/23	21/03/24	27/03/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VITALHUB CORP.	136.5x	4.26x	17.93x	-	42Cr
VEEVA SYSTEMS INC.	45.7x	10.41x	22.97x	-.--%	3.98TCr
PRO MEDICUS LIMITED	167.49x	92.47x	116.98x	0.3%	1.74TCr
SECTRA AB	99.49x	14.61x	66.95x	0.76%	569.32Cr
HEARTFLOW, INC.	-11.13x	17.57x	-64.95x	-	246.41Cr
OMNICELL, INC.	138x	-	-	-.--%	177.76Cr
XUNFEI HEALTHCARE TECHNOLOGY CO., LTD.	-102.43x	-	-	-	125.27Cr
B-SOFT CO.,LTD.	124x	-	-	0.3%	106.36Cr
VERADIGM INC.	8.14x	0.71x	3.09x	-.--%	82Cr
RAYSEARCH LABORATORIES AB	33.74x	5.62x	12.86x	1.35%	82Cr
Average	63.95x	20.81x	25.12x	0.39%	715.62Cr
Weighted average by Cap.	78.49x	32.00x	47.34x	0.16%