Company Valuation: Evolution PowerX Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14.64 19.63 37.27 145.3 115.2 133 - -
Change - 34.07% 89.86% 289.99% -20.71% 15.39% - -
Enterprise Value (EV) 1 14.64 19.63 37.27 145.3 129.9 149.5 149.5 160
Change - 34.07% 89.86% 289.99% -10.6% 15.04% 0% 7.02%
P/E -6.1x 7.7x 6.25x 27x 35.8x 21.9x 15.6x 14.9x
PBR - - - - - - - -
PEG - -0x 0x -0.6x -0.8x 0.3x 0.4x 3.13x
Capitalization / Revenue - 0.73x 1.11x 4.19x 3.17x 2.86x 2.45x 1.85x
EV / Revenue - 0.73x 1.11x 4.19x 3.57x 3.21x 2.75x 2.22x
EV / EBITDA - 2.44x 2.88x 11.1x 10.8x 8.57x 7.45x 6.15x
EV / EBIT - 5.57x 4.7x 19.3x 22x 13.9x 11.9x 10.7x
EV / FCF - 57.4x -23.6x -30.4x -7.77x -299x 36x -160x
FCF Yield - 1.74% -4.24% -3.29% -12.9% -0.33% 2.78% -0.63%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.05 0.05 0.12 0.07 0.04 0.075 0.105 0.11
Distribution rate - - - - - - - -
Net sales 1 - 26.89 33.5 34.65 36.35 46.55 54.38 72
EBITDA 1 - 8.045 12.93 13.07 12 17.43 20.06 26
EBIT 1 - 3.524 7.929 7.518 5.915 10.78 12.6 15
Net income 1 -2.376 2.276 6.17 4.544 3.533 6.216 8.611 9
Net Debt 1 - - - - 14.69 16.5 16.5 27
Reference price 2 0.305 0.385 0.750 1.890 1.430 1.640 1.640 1.640
Nbr of stocks (in thousands) 47,999 50,981 49,687 76,895 80,587 81,082 - -
Announcement Date 3/15/22 A 3/20/23 A 3/7/24 A 3/20/25 A 3/12/26 A - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.87x3.21x8.57x - 95.41M
25.32x4.89x10.8x0.68% 72.38B
20.78x3.53x8.3x1.45% 33.21B
34.42x2.82x6.72x1.7% 5.61B
50.15x1.64x4.47x-.--% 5.16B
18.67x - - 1.65% 2.92B
14.57x - - - 1.29B
Average 26.54x 3.22x 7.77x 1.1% 17.24B
Weighted average by Cap. 25.27x 4.26x 9.60x 0.94%

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. E Stock
  4. Valuation Evolution PowerX Corp.