Valuation IMAX Corporation BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 08:30:30 03/07/2026 +03			5-day change	1st Jan Change
35.00 ^EUR	0.00%		-7.73%	+13.29%

06-30	June Domestic Box Office Likely to Set Up Best Second-Quarter Post COVID-19, B. Riley Says	MT
06-29	IMAX Corporation(NYSE:IMAX) added to Russell 2000 Defensive Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,054	820.6	816.8	1,349	1,988	2,194	-	-
Change	-	-22.15%	-0.47%	65.13%	47.43%	10.34%	-	-
Enterprise Value (EV) ¹	1,090	986.2	992.6	1,514	2,116	2,247	2,132	2,000
Change	-	-9.56%	0.65%	52.56%	39.72%	6.18%	-5.09%	-6.2%
P/E	-46.9x	-36.7x	32.7x	53.3x	58.7x	31.7x	26.2x	24.5x
PBR	2.96x	3.01x	3.02x	4.53x	5.9x	4.59x	3.61x	2.88x
PEG	-	-6.97x	-0x	12.26x	1.9x	0.3x	1.2x	3.61x
Capitalization / Revenue	4.14x	2.73x	2.18x	3.83x	4.85x	4.98x	4.64x	4.37x
EV / Revenue	4.28x	3.28x	2.65x	4.3x	5.16x	5.1x	4.51x	3.98x
EV / EBITDA	15.9x	11.7x	7.75x	12.1x	12.8x	11.8x	10x	8.72x
EV / EBIT	99.3x	-204x	19.7x	34.5x	25.1x	19.7x	15.7x	12.9x
EV / FCF	-143x	-	19x	24.3x	17.8x	24x	17.1x	14.6x
FCF Yield	-0.7%	-	5.25%	4.12%	5.62%	4.16%	5.85%	6.85%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.38	-0.4	0.46	0.48	0.63	1.257	1.523	1.627
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	254.9	300.8	374.8	352.2	410.2	440.9	472.8	502
EBITDA ¹	68.64	84.46	128.2	124.7	165.8	191.1	212.3	229.3
EBIT ¹	10.98	-4.834	50.4	43.86	84.23	114.2	136.2	155.5
Net income ¹	-22.33	-22.8	25.34	26.06	34.88	73.29	89.2	88.7
Net Debt ¹	36.4	165.6	175.9	165.7	127.4	52.52	-61.73	-194
Reference price ²	17.84	14.66	15.02	25.60	36.96	39.88	39.88	39.88
Nbr of stocks (in thousands)	59,082	55,973	54,377	52,683	53,799	55,016	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/27/24 A	2/19/25 A	2/25/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TKO GROUP HOLDINGS, INC.	43.32x	3.22x	8.12x	1.58%	14.37B
WARNER MUSIC GROUP CORP.	19.89x	2.56x	10.83x	2.75%	14.75B
BOLLORÉ SE	36.57x	2.53x	23.74x	2.13%	13.22B
TOEI ANIMATION CO.,LTD.	22.93x	4.06x	13.04x	1.79%	3.23B
SEGA SAMMY HOLDINGS INC.	13.05x	0.82x	6.99x	2.41%	2.9B
VIVENDI SE	31.33x	12.21x	40.19x	2.08%	2.55B
TOEI COMPANY, LTD.	17.97x	1.5x	6.87x	0.3%	2.25B
HAVAS N.V.	8.45x	0.61x	3.59x	4.79%	2B
Average	24.19x	3.44x	14.17x	2.23%	6.91B
Weighted average by Cap.	29.83x	3.06x	14.07x	2.17%