Company Valuation: FREE BAT

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 1.402 0.7011 2.754
Change - -50% 292.77%
Enterprise Value (EV) 1 1.201 0.6013 1.839
Change - -49.92% 205.81%
P/E -0.8x -8.91x -5.4x
PBR 23.5x -98.9x 2.69x
PEG -0x 0.1x -0x
Capitalization / Revenue - - -
EV / Revenue - - -
EV / EBITDA - - -
EV / EBIT -1.48x -5.33x -7.65x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -0.5027 -0.0224 -0.0593
Distribution rate - - -
Net sales - - -
EBITDA - - -
EBIT 1 -0.8103 -0.1127 -0.2403
Net income 1 -1.432 -0.0787 -0.2336
Net Debt 1 -0.2015 -0.0998 -0.915
Reference price 2 0.400 0.200 0.320
Nbr of stocks (in thousands) 3,506 3,506 8,606
Announcement Date 4/19/24 A 4/9/25 A 4/17/26 A
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
90.2x18.37x34.84x0.17% 46.75B
64.74x - - 0.42% 21.31B
-66.99x239.5x-63.48x - 6.5B
24.1x8.25x12.59x - 3.99B
75.72x10.48x93.56x-.--% 3.74B
26.29x2.49x21.41x0.58% 2.94B
7.01x - 10.16x-.--% 2.07B
11.11x33.74x57.39x - 1.62B
2086.21x4.38x15.55x-.--% 540M
Average 257.60x 45.31x 22.75x 0.2% 9.94B
Weighted average by Cap. 75.76x 38.61x 26.44x 0.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA