Valuation Newtopia Inc.

Stocks

Delayed Toronto S.E. 16:47:01 23/02/2026 +03			5-day change	1st Jan Change
0.005000 ^CAD	-.--%		-.--%	-

15/05/25	Newtopia Inc. Announces an Aggregate $1.6 Million in New Senior Secured Debt Financing and Settlement of $0.4 Million in Amounts Owed	CI
14/05/25	Newtopia Inc. announced that it has received CAD 1.6 million in funding	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023
Market Cap ¹	78.71	40.2	12.07	13.46
Change	-	-48.93%	-69.97%	11.52%
Enterprise Value (EV) ¹	74.91	44.57	20.57	22.95
Change	-	-40.51%	-53.84%	11.57%
P/E	-6.84x	-5.25x	-1.39x	-1.91x
PBR	18.7x	-21.8x	-2.18x	-1.43x
PEG	0.1x	0.2x	0.1x	0.1x
Capitalization / Revenue	6.89x	3.84x	1.08x	1.38x
EV / Revenue	6.56x	4.26x	1.84x	2.35x
EV / EBITDA	-11.1x	-6.24x	-3.25x	-13x
EV / EBIT	-10.9x	-6.18x	-3.2x	-8.84x
EV / FCF	-14.2x	-7.95x	-4.65x	-16.6x
FCF Yield	-7.06%	-12.6%	-21.5%	-6.03%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-0.1155	-0.0762	-0.0683	-0.0444
Distribution rate	-	-	-	-
Net sales ¹	11.42	10.46	11.17	9.784
EBITDA ¹	-6.777	-7.148	-6.323	-1.764
EBIT ¹	-6.857	-7.214	-6.438	-2.596
Net income ¹	-7.732	-7.65	-7.7	-6.6
Net Debt ¹	-3.791	4.37	8.5	9.491
Reference price ²	0.790000	0.400000	0.095000	0.085000
Nbr of stocks (in thousands)	99,627	100,493	127,059	158,360
Announcement Date	4/6/21 A	4/5/22 A	4/24/23 A	6/6/24 A

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEWTOPIA INC.	-	-	-	-	627K
CVS HEALTH CORPORATION	13.89x	0.42x	8.71x	2.79%	122B
HCA HEALTHCARE, INC.	14.25x	1.8x	8.98x	0.74%	91.33B
FRESENIUS SE & CO. KGAA	13.53x	1.49x	8.96x	2.64%	29.02B
QUEST DIAGNOSTICS INCORPORATED	23.17x	2.58x	13.1x	1.44%	25.99B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	31.92x	5.79x	24.06x	2.18%	21.72B
TENET HEALTHCARE CORPORATION	8.17x	1.45x	6.6x	-.--%	21.67B
REDE D'OR SÃO LUIZ S.A.	16.97x	1.55x	7.87x	4.65%	15.77B
FRESENIUS MEDICAL CARE AG	13.28x	0.98x	5.49x	3.7%	11.87B
DAVITA INC.	12.56x	1.59x	7.7x	0.91%	11.67B
Average	16.42x	1.96x	10.17x	2.12%	35.1B
Weighted average by Cap.	15.48x	1.53x	9.77x	1.98%