Company Valuation: Carbon Done Right Developments Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 3.877 4.846 14.05 17.13 12.64 9.406
Change - 25% 189.89% 21.92% -26.23% -25.56%
Enterprise Value (EV) 1 3.83 4.892 13.53 16.96 12.17 11.69
Change - 27.72% 176.61% 25.36% -28.24% -3.97%
P/E -24.8x -52.4x -165x -8.28x -2.13x -1.97x
PBR 80.6x -109x 37.2x -101x 1.61x 1.79x
PEG - 1.3x 7.3x -0x -0.1x 0.1x
Capitalization / Revenue - - - - 184,227,696x 54,024,761x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -41.3x -60.6x -211x -8.26x -2.57x -2.83x
EV / FCF -42.2x -97x -349x 39.2x -2.57x -3.85x
FCF Yield -2.37% -1.03% -0.29% 2.55% -39% -26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004845 -0.002865 -0.002217 -0.0538 -0.0753 -0.0508
Distribution rate - - - - - -
Net sales - - - - 0.0686 0.1741
EBITDA - - - - -4.734 -4.113
EBIT 1 -0.0927 -0.0807 -0.0642 -2.053 -4.742 -4.135
Net income 1 -0.1323 -0.0926 -0.0753 -2.069 -4.75 -4.5
Net Debt 1 -0.047 0.0455 -0.5177 -0.1648 -0.463 2.283
Reference price 2 0.120000 0.150000 0.365000 0.445000 0.160000 0.100000
Nbr of stocks (in thousands) 32,309 32,309 38,490 38,490 78,973 94,061
Announcement Date 3/18/19 A 3/23/20 A 4/20/21 A 3/28/22 A 5/2/23 A 7/13/24 A
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.8x5.03x20.38x1.05% 78.29B
26.01x3.08x15.96x2% 38.04B
29.21x4.41x18.99x2.28% 37.06B
14.03x1.36x8.4x2.26% 25.38B
36.71x9x27.39x2.49% 22.79B
10.52x2.87x5.67x2.59% 21.83B
24.7x2.67x10.85x1.83% 17.77B
12.66x2.55x5.76x1.28% 14.9B
15.72x1.74x6.85x1.91% 14.62B
Average 22.93x 3.63x 13.36x 1.97% 30.08B
Weighted average by Cap. 26.72x 4.02x 15.69x 1.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. KLX Stock
  4. KLXDF Stock
  5. Valuation Carbon Done Right Developments Inc.