Company Valuation: Leonovus Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4.04 3.971 0.836 1.15 0.836 0.836
Change - -1.72% -78.95% 37.5% -27.27% 0%
Enterprise Value (EV) 1 4.328 3.51 1.593 1.247 0.962 0.968
Change - -18.91% -54.62% -21.75% -22.82% 0.62%
P/E -2.21x -1.38x -0.27x -21.7x -1.22x -1.01x
PBR 7.77x 2.79x -0.53x -0.74x -0.37x -0.27x
PEG - 0x -0.04x 0.2x -0x -0x
Capitalization / Revenue 12.4x 50.9x 167x - - -
EV / Revenue 13.2x 45x 319x - - -
EV / EBITDA -2.76x -1.53x -0.95x -1.84x - -
EV / EBIT -2.56x -1.45x -0.88x -1.56x -1.48x -1.2x
EV / FCF -3.57x -2.84x -2.91x 9.16x 3.74x 3.36x
FCF Yield -28% -35.2% -34.4% 10.9% 26.8% 29.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.19 -0.1374 -0.1477 -0.002535 -0.0328 -0.0396
Distribution rate - - - - - -
Net sales 1 0.327 0.078 0.005 - - -
EBITDA 1 -1.567 -2.299 -1.682 -0.677 - -
EBIT 1 -1.691 -2.424 -1.806 -0.801 -0.648 -0.81
Net income 1 -1.802 -2.581 -3.088 -0.053 -0.685 -0.828
Net Debt 1 0.288 -0.461 0.757 0.097 0.126 0.132
Reference price 2 0.4200 0.1900 0.0400 0.0550 0.0400 0.0400
Nbr of stocks (in thousands) 9,620 20,901 20,901 20,901 20,901 20,901
Announcement Date 4/30/21 A 4/28/22 A 5/1/23 A 4/30/24 A 4/29/25 A 4/22/26 A
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 656K
33.96x17.5x24.87x0.63% 791B
40.78x7.41x26.3x0.88% 89.25B
24.21x4.84x10.54x0.67% 72.78B
11.59x1.5x7.45x0.96% 48.83B
44.63x1.71x9.61x-.--% 46.6B
-66.91x15.67x38x-.--% 38.75B
21.76x3.6x8.54x1.47% 34.33B
10.91x2.73x6.59x-.--% 27.61B
20.52x6.24x11.97x-.--% 26.87B
Average 15.72x 6.80x 15.99x 0.51% 117.63B
Weighted average by Cap. 28.84x 13.59x 22.00x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Leonovus Inc.

Historical PBR trend

Valuation ratios - PBR - Leonovus Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Leonovus Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Leonovus Inc.

  1. Stock Market
  2. Stocks
  3. LTV Stock
  4. Valuation Leonovus Inc.