Company Valuation: 79 RESONPV

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 9.196 3.065 2.044 2.755 4.532
Change - -66.67% -33.33% 34.8% 64.5%
Enterprise Value (EV) 1 8.968 2.994 2.02 2.698 4.49
Change - -66.61% -32.54% 33.56% 66.43%
P/E -0.67x -14.7x -12.6x -3.4x -34.1x
PBR 12.1x 4.68x 3.69x 12.5x 16.3x
PEG - 0.1x 0.6x -0x 0.4x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -109x -15.6x -13.8x -3.91x -41x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.6685 -0.0102 -0.007928 -0.0309 -0.00454
Distribution rate - - - - -
Net sales - - - - -
EBITDA - - - -0.1535 0.4263
EBIT 1 -0.0827 -0.1915 -0.1461 -0.6894 -0.1096
Net income 1 -3.067 -0.208 -0.162 -0.7156 -0.1289
Net Debt 1 -0.2286 -0.0712 -0.0236 -0.0569 -0.0415
Reference price 2 0.4500 0.1500 0.1000 0.1050 0.1550
Nbr of stocks (in thousands) 20,436 20,436 20,436 26,236 29,236
Announcement Date 4/28/22 A 4/27/23 A 4/29/24 A 4/16/25 A 4/28/26 A
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.13x3.77x6.74x3.81% 209B
11.51x2.71x5.83x5.19% 157B
14.47x4.04x6.82x3.28% 92.89B
12.76x0.42x6.03x3.16% 84B
23.11x6.19x14.45x-.--% 60.18B
30.58x2.94x7.54x1.81% 53.19B
14.17x2.92x5.8x0.64% 29.61B
10.71x3.63x5.32x5.7% 25.03B
11.84x4.22x7.62x4.34% 23.34B
Average 16.48x 3.43x 7.35x 3.1% 81.54B
Weighted average by Cap. 16.62x 3.31x 7.11x 3.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA