Valuation Reflect Scientific, Inc.

Stocks

Market Closed - OTC Markets 22:43:03 15/09/2026 +03			5-day change	1st Jan Change
0.0475 ^USD	+15.85%		+13.10%	-10.04%

09-15	Reflect Scientific Announces Liquid Nitrogen Cooling Technology For AI Data Center Applications	CI
29/09/25	Reflect Scientific secures over $1 million in follow-on orders for B-90 Blast Freezer	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	3.06	3.243	42.37	10.16	5.21	5.667
Change	-	5.98%	1,206.32%	-76.02%	-48.72%	8.77%
Enterprise Value (EV) ¹	2.85	2.756	42.01	8.8	3.885	4.631
Change	-	-3.3%	1,424.26%	-79.05%	-55.85%	19.2%
P/E	-12x	-16.6x	64.2x	12x	58.6x	-6.65x
PBR	6.11x	6.28x	34.9x	4.68x	2.27x	3.01x
PEG	-	0.6x	-0x	0.4x	-0.7x	0x
Capitalization / Revenue	1.97x	2.02x	15.2x	3.61x	2.55x	5.25x
EV / Revenue	1.84x	1.71x	15x	3.13x	1.9x	4.29x
EV / EBITDA	-11.6x	-14.4x	64.2x	10.6x	-	-
EV / EBIT	-11.5x	-14.1x	64.5x	10.6x	43.1x	-9.91x
EV / FCF	41.7x	6.75x	-200x	15.3x	-56.6x	38.4x
FCF Yield	2.4%	14.8%	-0.5%	6.54%	-1.77%	2.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.003343	-0.002472	0.007789	0.01	0.001046	-0.01
Distribution rate	-	-	-	-	-	-
Net sales ¹	1.552	1.609	2.793	2.815	2.041	1.08
EBITDA ¹	-0.2459	-0.1909	0.6548	0.8316	-	-
EBIT ¹	-0.2489	-0.1948	0.651	0.8278	0.0901	-0.4673
Net income ¹	-0.2495	-0.1956	0.6601	0.9391	0.0894	-0.459
Net Debt ¹	-0.2105	-0.4876	-0.3627	-1.36	-1.325	-1.035
Reference price ²	0.0400	0.0410	0.5000	0.1199	0.0613	0.0665
Nbr of stocks (in thousands)	76,512	79,108	84,739	84,739	84,989	85,214
Announcement Date	4/3/19 A	3/30/20 A	3/30/21 A	3/31/22 A	3/31/23 A	3/29/24 A

¹USD in Million²USD

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.($)
REFLECT SCIENTIFIC, INC.	-	-	-	-	4.07M
ABBOTT LABORATORIES	29.21x	4.03x	15.58x	2.49%	177B
MEDTRONIC PLC	19.84x	3.61x	12.91x	3%	120B
CENCORA, INC.	17.86x	0.21x	13.03x	0.73%	61.69B
BECTON, DICKINSON AND COMPANY	35.25x	3.41x	11.68x	2.15%	50.64B
HOYA CORPORATION	27.51x	6.75x	17.39x	1.45%	48.16B
DEXCOM, INC.	33.94x	5.96x	18.72x	-.--%	32.62B
MEDLINE INC.	42.07x	1.24x	11.48x	0.22%	28.17B
WEST PHARMACEUTICAL SERVICES, INC.	41.42x	7.26x	26.04x	0.25%	25.69B
TERUMO CORPORATION	16.86x	2.69x	9.53x	1.64%	21.33B
Average	29.33x	3.91x	15.15x	1.33%	56.48B
Weighted average by Cap.	27.38x	3.77x	14.76x	1.9%