Company Valuation: Legend Power Systems Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 35.71 52.89 21.16 22.39 33.59 26.96
Change - 48.13% -59.99% 5.79% 50.06% -19.74%
Enterprise Value (EV) 1 33.66 43.91 18.27 20.31 33.68 27.12
Change - 30.44% -58.4% 11.18% 65.86% -19.48%
P/E -7x -11.3x -3.6x -4.87x -8.5x -8.04x
PBR 10.5x 5.24x 3.95x 5.6x 35x -166x
PEG - 0.6x -0.1x 0.2x 0.6x 0.4x
Capitalization / Revenue 17.6x 19.5x 9.99x 20.2x 17.9x 16x
EV / Revenue 16.6x 16.2x 8.62x 18.4x 18x 16.1x
EV / EBITDA -7.03x -11.2x -3.54x -4.92x -10.4x -8.4x
EV / EBIT -6.91x -10.9x -3.48x -4.79x -10.2x -8.33x
EV / FCF -18.2x -43.5x -4.73x -15.9x -37.4x -42.7x
FCF Yield -5.51% -2.3% -21.1% -6.29% -2.67% -2.34%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.05 -0.04 -0.05 -0.0349 -0.03 -0.0236
Distribution rate - - - - - -
Net sales 1 2.028 2.714 2.118 1.106 1.873 1.68
EBITDA 1 -4.786 -3.929 -5.167 -4.127 -3.234 -3.228
EBIT 1 -4.874 -4.016 -5.247 -4.241 -3.313 -3.257
Net income 1 -4.784 -3.838 -5.346 -4.182 -3.304 -3.292
Net Debt 1 -2.044 -8.983 -2.897 -2.08 0.0881 0.1594
Reference price 2 0.3500 0.4500 0.1800 0.1700 0.2550 0.1900
Nbr of stocks (in thousands) 102,020 117,542 117,569 131,694 131,744 141,912
Announcement Date 28/1/21 22/12/21 22/12/22 21/12/23 19/12/24 29/1/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.85M
24.14x4.26x19.81x1.28% 166B
107.74x15.76x72.34x-.--% 65.18B
26.05x2.19x13.54x2.66% 34.33B
26.95x2.35x15.31x3.38% 32.22B
103.36x2.41x25.96x-.--% 30.97B
17.81x2.24x13.29x2.4% 27.15B
44.43x3.73x28.01x0.7% 17.7B
41.39x3.29x28.99x0.53% 15.93B
86.77x9.42x68.73x0.62% 15.22B
Average 53.18x 5.07x 31.78x 1.29% 40.49B
Weighted average by Cap. 47.54x 5.64x 29.97x 1.26%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Legend Power Systems Inc.

Historical PBR trend

Valuation ratios - PBR - Legend Power Systems Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Legend Power Systems Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Legend Power Systems Inc.

  1. Stock Market
  2. Stocks
  3. LPS Stock
  4. Valuation Legend Power Systems Inc.