Company Valuation: NTG Clarity Networks Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 6.481 71.24 63.81 23.76 -
Change - 999.25% -10.43% -62.76% -
Enterprise Value (EV) 1 6.481 73.04 61.67 15.02 7.159
Change - 1,027.01% -15.57% -75.64% -52.35%
P/E 17.5x 8.45x 13.4x 7.07x 4.95x
PBR - - - - -
PEG - 0x -0.3x -0.2x 0.1x
Capitalization / Revenue - 1.27x 0.77x 0.28x 0.25x
EV / Revenue - 1.3x 0.74x 0.18x 0.08x
EV / EBITDA - 5.93x 5.17x 7.91x 0.78x
EV / EBIT - 5.92x 5.76x 1.26x 0.68x
EV / FCF - 45.5x -16.1x 1.9x 1.66x
FCF Yield - 2.2% -6.22% 52.6% 60.1%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.01 0.2 0.1 0.07 0.1
Distribution rate - - - - -
Net sales 1 - 56.13 83.35 84 93.8
EBITDA 1 - 12.31 11.93 1.9 9.2
EBIT 1 - 12.34 10.7 11.89 10.46
Net income 1 1.71 9.812 5.524 2.6 5
Net Debt 1 - 1.799 -2.14 -8.737 -16.6
Reference price 2 0.1750 1.6900 1.3400 0.4950 0.4950
Nbr of stocks (in thousands) 37,034 42,156 47,621 48,004 -
Announcement Date 4/30/24 A 4/15/25 A 4/27/26 A - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.72x3.71x12.97x2.92% 218B
13.97x1.54x8.09x3.43% 115B
-111.87x17.78x102.83x-.--% 111B
15.33x2.81x10.59x5.36% 90.31B
20.61x5.4x13.26x2.76% 62.19B
15.15x2.21x9.38x5.14% 49.33B
22.27x1.83x11.26x1.36% 42.77B
21.73x1.65x10.48x0.85% 41.47B
18.65x2.39x11.23x4.68% 38.53B
Average 4.29x 4.37x 21.12x 2.95% 85.4B
Weighted average by Cap. 0.19x 5.07x 24.39x 2.88%

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. NCI Stock
  4. NYWKF Stock
  5. Valuation NTG Clarity Networks Inc.