Valuation Kraken Robotics Inc. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 03:44:08 08/08/26 am AEST			5-day change	1st Jan Change
3.810 ^EUR	+1.33%		+5.92%	-5.88%

20/07	Kraken Robotics Inc. Announces CAD 35 Million in New Product Orders and Business Update	CI
20/07	Kraken Robotics Gets C$35 Million in New Product Orders	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75.45	114.7	134.2	722.4	1,962	1,863	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	-5.04%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	1,858	1,791	1,717
Change	-	52.04%	31.14%	380.24%	171.61%	-5.29%	-3.61%	-4.16%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	73.5x	35.2x	25.8x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.7x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	6.04x	3.29x	2.7x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	6.02x	3.16x	2.49x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	26.5x	12.8x	9.51x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	53.7x	20.9x	14.9x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	59.8x	29.8x	20.2x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.67%	3.35%	4.94%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-0.02	0.03	0.09	0.01	0.0825	0.172	0.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.63	40.91	69.58	91.29	102.2	308.5	566	690.5
EBITDA ¹	2.148	5.292	14.09	20.71	24.96	70.1	139.5	180.4
EBIT ¹	-2.015	-1.533	4.887	13.82	8.555	34.63	85.64	115.3
Net income ¹	-3.537	-4.243	5.546	20.09	2.86	27.62	68.02	88.83
Net Debt ¹	-	-	16.2	-	-	-4.93	-72.09	-146.6
Reference price ²	0.375	0.570	0.650	2.750	6.400	6.060	6.060	6.060
Nbr of stocks (in thousands)	201,193	201,243	206,493	262,688	306,571	307,465	-	-
Announcement Date	28/4/22	28/4/23	18/4/24	28/4/25	16/4/26	-	-	-

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.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	34.26x	6.31x	24.84x	0.2%	34.78B
PARSONS CORPORATION	32.38x	0.95x	11.26x	-.--%	5.12B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.55x	-0.02x	-0.17x	3.76%	3.04B
EXAIL TECHNOLOGIES	82.63x	4.66x	20.25x	-.--%	2.44B
DRONESHIELD LIMITED	114.46x	7.38x	76.79x	-	1.48B
KRAKEN ROBOTICS INC.	73.45x	6.02x	26.51x	-	1.33B
MILDEF GROUP AB	31.55x	3.6x	18.51x	0.59%	1.13B
Average	53.90x	4.13x	25.43x	0.91%	7.04B
Weighted average by Cap.	38.27x	5.24x	23.12x	0.41%