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 34.08 -
Change - 999.25% -10.43% -46.59% -
Enterprise Value (EV) 1 6.481 73.04 61.67 25.35 17.48
Change - 1,027.01% -15.57% -58.9% -31.03%
P/E 17.5x 8.45x 13.4x 4.44x 4.9x
PBR - - - - -
PEG - 0x -0.3x 0.1x -0.52x
Capitalization / Revenue - 1.27x 0.77x 0.37x 0.34x
EV / Revenue - 1.3x 0.74x 0.28x 0.17x
EV / EBITDA - 5.93x 5.17x 2.12x 1.29x
EV / EBIT - 5.92x 5.76x 2.13x 1.67x
EV / FCF - 45.5x -16.1x 2.72x 1.88x
FCF Yield - 2.2% -6.22% 36.8% 53.3%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.01 0.2 0.1 0.16 0.145
Distribution rate - - - - -
Net sales 1 - 56.13 83.35 91.58 100.6
EBITDA 1 - 12.31 11.93 11.94 13.53
EBIT 1 - 12.34 10.7 11.89 10.46
Net income 1 1.71 9.812 5.524 7.394 7.194
Net Debt 1 - 1.799 -2.14 -8.737 -16.6
Reference price 2 0.1750 1.6900 1.3400 0.7100 0.7100
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.($)
4.63x0.29x2.24x - 25.13M
24.22x3.98x13.91x2.71% 234B
14.13x2.59x9.53x5.87% 84.58B
-81.36x12.81x74.17x-.--% 80.51B
9.48x0.98x5.18x5.09% 78.57B
18.46x4.87x12.04x3.08% 54.76B
14.64x2.15x9x5.29% 48.42B
13.26x1.52x10.42x1.22% 36.03B
15.83x2.01x9.48x5.46% 33.35B
21.3x1.44x10.28x0.82% 32.73B
Average 5.46x 3.26x 15.62x 3.28% 68.31B
Weighted average by Cap. 6.56x 4.10x 18.39x 3.23%

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. Valuation NTG Clarity Networks Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!