|
Market Closed -
Canadian Securities Exchange
05:24:08 02/10/26 am AEST
|
5-day change | 1st Jan Change | ||
| 0.2250 CAD | -4.26% |
|
-10.00% | -11.76% |
| 18/09 | Vext Science Reopens Ohio Dispensary, Extends Maturity of Acquisition Notes to 2029 | MT |
| 18/09 | Vext Science, Inc. Resumes Operations At Jackson, Ohio Dispensary | CI |
Company Valuation: Vext Science, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 69.14 | 26.42 | 47.76 | 28.38 | 46.69 | 39.11 | - | - |
| Change | - | -61.79% | 80.79% | -40.58% | 64.53% | -16.23% | - | - |
| Enterprise Value (EV) 1 | 76.78 | 58.63 | 77.63 | 63.27 | 46.69 | 58.63 | 47.8 | 30.23 |
| Change | - | -23.63% | 32.4% | -18.51% | -26.21% | 25.58% | -18.47% | -36.76% |
| P/E | - | - | 7.07x | -1.43x | -2.66x | - | 16.1x | 5.49x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | 0x | 0.2x | - | - | 0x |
| Capitalization / Revenue | 1.86x | 0.75x | 1.37x | 0.79x | 0.91x | 0.73x | 0.57x | 0.51x |
| EV / Revenue | 2.06x | 1.66x | 2.23x | 1.76x | 0.91x | 1.09x | 0.69x | 0.39x |
| EV / EBITDA | 5.73x | 3.88x | 14x | 6.91x | - | 2.41x | 2.33x | 1.28x |
| EV / EBIT | - | - | -9.9x | -5.66x | - | 23.5x | 7.84x | 3.02x |
| EV / FCF | -10.8x | -20x | 46x | 34.7x | 5.73x | 14x | 4.41x | 1.72x |
| FCF Yield | -9.25% | -5.01% | 2.17% | 2.88% | 17.4% | 7.15% | 22.7% | 58.1% |
| Dividend per Share 3 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 3 | - | - | 0.041 | -0.115 | -0.0958 | - | 0.014 | 0.041 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 37.24 | 35.41 | 34.81 | 36 | 51.37 | 53.8 | 68.83 | 76.8 |
| EBITDA 1 | 13.39 | 15.12 | 5.528 | 9.153 | - | 24.35 | 20.5 | 23.7 |
| EBIT 1 | - | - | -7.843 | -11.18 | - | 2.5 | 6.1 | 10 |
| Net income 1 | - | - | - | - | -17.99 | -0.9 | 3.22 | 6.8 |
| Net Debt 1 | 7.635 | 32.22 | 29.88 | 34.89 | - | 19.52 | 8.689 | -8.882 |
| Reference price 3 | 0.6400 | 0.2400 | 0.2900 | 0.1650 | 0.2550 | 0.2250 | 0.2250 | 0.2250 |
| Nbr of stocks (in thousands) | 136,713 | 148,963 | 217,484 | 247,443 | 251,034 | 247,707 | - | - |
| Announcement Date | 20/4/22 | 22/3/23 | 10/5/24 | 31/3/25 | 29/4/26 | - | - | - |
1CAD in Million2USD in Million3CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 1.12x | 2.49x | - | 41M | |
| 12.47x | 0.39x | 8.09x | 3.1% | 110B | |
| 14.42x | 1.81x | 9.05x | 0.73% | 92.39B | |
| -296.28x | 20.11x | -348x | -.--% | 59.58B | |
| 13.66x | 1.5x | 9.02x | 2.61% | 28.62B | |
| 22.94x | 2.56x | 12.99x | 1.42% | 25.72B | |
| 22.11x | 2.04x | 11.71x | 0.95% | 24.99B | |
| 31.17x | 5.62x | 23.35x | 2.24% | 21.11B | |
| 7.76x | 1.41x | 6.4x | -.--% | 20.58B | |
| 30.61x | 2.86x | 12.89x | 1.47% | 16.95B | |
| Average | -15.68x | 3.94x | -25.20x | 1.39% | 39.96B | |
| Weighted average by Cap. | -30.24x | 4.41x | -43.25x | 1.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VEXT Stock
- Valuation Vext Science, Inc.
Select your edition
All financial news and data tailored to specific country editions
