Company Valuation: Global Compliance Applications Corp.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 2.868 15.23 6.979 3.694 2.856 1.781
Change - 430.98% -54.17% -47.07% -22.69% -37.64%
Enterprise Value (EV) 1 3.278 14.65 7.407 4.258 3.455 2.436
Change - 347.04% -49.45% -42.52% -18.86% -29.49%
P/E -1.64x 41.4x -3.06x -1.5x -1.79x -1.28x
PBR -1.54x -145x -6.84x -1.75x -1x -0.52x
PEG - -0x 0x 0.1x 0x 0x
Capitalization / Revenue - 4,531,952,679x 948,245,380x 443,370,379x 218,521,806x 255,153,438x
EV / Revenue - - - - - -
EV / EBITDA -2.55x -5.52x -3.65x -1.91x -2.32x -1.71x
EV / EBIT -2.55x -5.52x -3.65x -1.91x -2.32x -1.71x
EV / FCF 9.7x -9.36x -5.95x -42.1x 3,414x -5.82x
FCF Yield 10.3% -10.7% -16.8% -2.38% 0.03% -17.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0153 0.002053 -0.0114 -0.01 -0.005578 -0.0039
Distribution rate - - - - - -
Net sales - 0.00336 0.00736 0.008332 0.0131 0.00698
EBITDA 1 -1.285 -2.655 -2.027 -2.233 -1.489 -1.422
EBIT 1 -1.285 -2.655 -2.028 -2.234 -1.49 -1.422
Net income 1 -1.665 0.3219 -2.099 -2.17 -1.492 -1.233
Net Debt 1 0.4101 -0.574 0.4277 0.5636 0.5985 0.6548
Reference price 2 0.025000 0.085000 0.035000 0.015000 0.010000 0.005000
Nbr of stocks (in thousands) 114,712 179,145 199,402 246,277 285,608 356,194
Announcement Date 10/28/20 A 10/29/21 A 10/31/22 A 11/24/23 A 12/13/24 A 12/20/25 A
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.93x4.03x8.44x-.--% 108B
19.86x12.66x15.08x-.--% 105B
30.5x6.53x15.83x-.--% 54.47B
49.5x4.57x13.78x-.--% 50.99B
15.82x5.7x14.56x0.9% 39.31B
17.35x6.62x13.53x-.--% 16.7B
25.44x2.53x14.62x-.--% 15.09B
26.04x - - 3.73% 10.38B
71.25x4.33x17.7x-.--% 9.3B
Average 30.07x 5.87x 14.19x 0.52% 45.38B
Weighted average by Cap. 24.72x 6.94x 13.15x 0.18%

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. APP Stock
  4. TK6 Stock
  5. Valuation Global Compliance Applications Corp.