Company Valuation: Resverlogix Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 173.2 97.92 27.46 14.43 10.76 20.97
Change - -43.46% -71.96% -47.46% -25.4% 94.88%
Enterprise Value (EV) 1 212.6 155.7 77.61 85.37 92.63 106.8
Change - -26.8% -50.14% 10% 8.51% 15.25%
P/E 66x -3.9x -7.61x -0.85x -1.38x -2.68x
PBR -4.34x -1.64x -0.46x -0.19x -0.13x -0.24x
PEG - 0x 0.1x -0x 0x 2.04x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -15x -10x -7.08x -17.7x -21.8x -23.8x
EV / EBIT -14.6x -9.76x -6.79x -16.5x -20.1x -21.7x
EV / FCF -3.33x -18.2x 129x 31.1x -17.3x -68.3x
FCF Yield -30% -5.51% 0.77% 3.22% -5.77% -1.46%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0112 -0.1033 -0.0136 -0.062 -0.0276 -0.0272
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -14.2 -15.52 -10.96 -4.822 -4.252 -4.479
EBIT 1 -14.57 -15.94 -11.43 -5.178 -4.6 -4.909
Net income 1 2.464 -24.77 -3.61 -16.74 -7.635 -7.767
Net Debt 1 39.46 57.73 50.15 70.94 81.87 85.79
Reference price 2 0.7377 0.4030 0.1034 0.0530 0.0382 0.0729
Nbr of stocks (in thousands) 234,739 242,969 265,466 272,171 281,537 287,558
Announcement Date 31/3/21 31/3/22 31/3/23 1/4/24 1/3/25 10/4/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.73x7.77x15.61x1.37% 74.41B
30.79x8.87x27.62x0.04% 59.26B
32.79x5.89x17.64x0.99% 47.14B
33.58x3.26x14.07x-.--% 42.91B
-21.23x229.92x-22.88x-.--% 44.13B
46.86x5.42x29.73x-.--% 40.79B
27.79x7.97x20.59x0.41% 30.77B
33.94x7.26x18.84x-.--% 29.31B
-66.62x12.77x-65.09x-.--% 23.71B
Average 15.51x 32.13x 6.24x 0.31% 43.6B
Weighted average by Cap. 19.55x 32.23x 10.39x 0.42%

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. RVX Stock
  4. RVXCF Stock
  5. Valuation Resverlogix Corp.