Company Valuation: International Prospect Ventures Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.493 6.246 2.275 1.535 2.728 3.282
Change - 78.84% -63.57% -32.54% 77.73% 20.3%
Enterprise Value (EV) 1 3.025 5.801 1.865 1.188 2.619 2.924
Change - 91.8% -67.84% -36.31% 120.42% 11.64%
P/E -8.45x -4.31x -3.34x 120x -4.02x -6.43x
PBR 3.44x 11.1x 3.47x 3.77x 8.45x 5x
PEG - -0x 0.1x -1x 0x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -9.37x -11x -3.94x 17x - -
EV / EBIT -8.94x -4.54x -3.86x 19.8x -4.59x -5.76x
EV / FCF -13.7x -22.8x -6.89x -3.45x -6.96x -19.6x
FCF Yield -7.31% -4.39% -14.5% -29% -14.4% -5.11%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0124 -0.0371 -0.0135 0.000251 -0.0112 -0.007
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3228 -0.5267 -0.4733 0.0699 - -
EBIT 1 -0.3382 -1.279 -0.4833 0.0599 -0.57 -0.5079
Net income 1 -0.3779 -1.352 -0.5456 0.0128 -0.634 -0.4322
Net Debt 1 -0.4681 -0.4453 -0.4098 -0.3467 -0.1091 -0.358
Reference price 2 0.1050 0.1600 0.0450 0.0300 0.0450 0.0450
Nbr of stocks (in thousands) 33,264 39,040 50,562 51,162 60,621 72,926
Announcement Date 4/26/21 A 4/26/22 A 4/12/23 A 4/26/24 A 4/29/25 A 4/28/26 A
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.65M
12.97x4.81x7.55x0.82% 134B
16.91x6.64x9.28x0.77% 107B
13.38x3.39x4.93x1.82% 76.28B
30.66x18.45x21.59x0.52% 68.31B
14.78x4.73x6.51x3.52% 58.77B
10.93x3.75x5.64x0.47% 37.36B
18.02x3.9x8.1x2.13% 24.26B
14.89x4.24x8.16x - 21.7B
21.52x11.19x13.76x0.76% 21.38B
Average 17.12x 6.79x 9.50x 1.35% 54.96B
Weighted average by Cap. 16.68x 6.77x 9.32x 1.25%

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. IZZ Stock
  4. Valuation International Prospect Ventures Ltd.