Valuation BADR CAP

Stocks

Market Closed - Toronto S.E. Other stock markets 22:59:50 17/06/2026 +03			5-day change	1st Jan Change
0.7400 ^CAD	-5.13%		+9.86%	+362.50%

12-16	Tiger Gold Corp completed the acquisition of Badger Capital Corp. (TSXV:YVR.P) from Neil Currie, James Currie, Benjamin Curry, Arlen Hansen, and other shareholders in a reverse merger transaction.	CI
31/10/25	Badger Capital Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended August 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024
Market Cap ¹	0.52	0.2752	0.601	0.3182
Change	-	-47.07%	118.33%	-47.06%
Enterprise Value (EV) ¹	0.0482	-0.1433	0.1005	-0.1078
Change	-	-397.23%	170.16%	-207.3%
P/E	-1.74x	-4.7x	-8.03x	-3.97x
PBR	1.04x	0.69x	1.24x	0.79x
PEG	-	0.1x	0.2x	-0.56x
Capitalization / Revenue	-	-	-	-
EV / Revenue	-	-	-	-
EV / EBITDA	-	-	-	-
EV / EBIT	-0.42x	2.79x	-1.72x	1.58x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-0.1493	-0.0319	-0.0212	-0.0227
Distribution rate	-	-	-	-
Net sales	-	-	-	-
EBITDA	-	-	-0.0576	-0.0671
EBIT ¹	-0.1161	-0.0514	-0.0584	-0.0683
Net income ¹	-0.1269	-0.0586	-0.0748	-0.0802
Net Debt ¹	-0.4718	-0.4185	-0.5004	-0.426
Reference price ²	0.2600	0.1500	0.1700	0.0900
Nbr of stocks (in thousands)	2,000	1,835	3,535	3,535
Announcement Date	3/23/22 A	2/28/23 A	3/28/24 A	3/28/25 A