Company Valuation: Jade Power Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 34.68 55.04 0.8901 0.4451 1.601 5.114
Change - 58.69% -98.38% -50% 259.63% 219.52%
Enterprise Value (EV) 1 55.86 61.91 -12.16 -3.29 -0.7328 4.713
Change - 10.84% -119.65% 72.96% 77.72% 743.09%
P/E Ratio 11.6x 15x 0.03x -0.65x 0.59x -4.04x
PBR 0.74x 1.21x 0.24x 0.15x 0.34x 1.44x
PEG - 0.6x 0x 0x -0x 0x
Capitalization / Revenue 1.85x 2.95x 0.05x - - -
EV / Revenue 2.98x 3.32x -0.72x - - -
EV / EBITDA 7.26x 7.65x -1.88x -7.99x - -
EV / EBIT 8.98x 9.3x -2.29x 4.36x 1.03x -6.19x
EV / FCF 10.9x 5.95x -0.68x 0.37x 0.24x -2.8x
FCF Yield 9.18% 16.8% -147% 271% 411% -35.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.293 1.596 15.95 -0.3077 0.3026 -0.1039
Distribution rate - - - - - -
Net sales 1 18.72 18.65 16.86 - - -
EBITDA 1 7.692 8.094 6.472 0.4117 - -
EBIT 1 6.219 6.655 5.306 -0.7542 -0.7138 -0.7617
Net income 1 2.99 3.677 35.53 -0.6847 1.241 -1.052
Net Debt 1 21.18 6.879 -13.05 -3.735 -2.333 -0.4014
Reference price 2 15.0000 24.0000 0.4000 0.2000 0.1800 0.4200
Nbr of stocks (in thousands) 2,312 2,293 2,225 2,225 8,892 12,176
Announcement Date 4/30/21 A 5/2/22 A 5/2/23 A 4/30/24 A 4/25/25 A 5/1/26 A
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.33M
55.94x9.31x44.41x - 663M
Average 55.94x 9.31x 44.41x 333.51M
Weighted average by Cap. 55.94x 9.31x 44.41x

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. JPWR.H Stock
  4. Valuation Jade Power Trust
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!