Valuation Reflect Scientific, Inc.

Stocks

Market Closed - OTC Markets 02:56:04 30/10/26 am AEDT			5-day change	1st Jan Change
0.0586 ^USD	+3.04%		-2.17%	+10.98%

14/10	Reflect Scientific, Inc. Through Its Cryometrix Brand Launches PF-90 Blast Plate Freezer	CI
16/09	Reflect Scientific Announces Liquid Nitrogen Cooling Technology For AI Data Center Applications	CI

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	3/4/19	30/3/20	30/3/21	31/3/22	31/3/23	29/3/24

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.	-	-	-	-	4.87M
ABBOTT LABORATORIES	33.95x	4.03x	15.12x	2.53%	178B
STRYKER CORPORATION	23.66x	4.63x	16.25x	1.18%	117B
MEDTRONIC PLC	20.38x	3.52x	12.6x	2.99%	116B
ESSILORLUXOTTICA	31.19x	3.01x	12.15x	2.29%	91.03B
CENCORA, INC.	17.79x	0.21x	12.9x	0.73%	61.89B
HOYA CORPORATION	31.8x	7.97x	20.49x	1.24%	55.85B
BECTON, DICKINSON AND COMPANY	38.71x	3.58x	12.19x	2.14%	53.16B
IDEXX LABORATORIES, INC.	38.13x	9.47x	26.48x	-.--%	44.35B
ALCON INC.	40.31x	3.26x	12.12x	0.53%	33.59B
Average	30.66x	4.41x	15.59x	1.52%	75.01B
Weighted average by Cap.	29.29x	4.15x	15.09x	1.85%