Company Valuation: Voyageur Pharmaceuticals Ltd.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 2.855 9.164 8.025 5.308 9.066 28.55
Change - 221.01% -12.43% -33.85% 70.79% 214.92%
Enterprise Value (EV) 1 3.197 8.387 8.013 5.343 8.953 28.32
Change - 162.35% -4.46% -33.32% 67.58% 216.31%
P/E -2.48x -4.15x -4.3x -3.73x -5.24x -7.5x
PBR 9.32x 4.81x 5.52x 3.7x 20.1x 22.8x
PEG - -0.1x 0.2x 0.1x -0.3x -0.1x
Capitalization / Revenue - - - - - 2,443,311,938x
EV / Revenue - - - - - -
EV / EBITDA -3.25x -4.25x -5.02x -4.38x -5.92x -9.79x
EV / EBIT -2.81x -4.25x -4.99x -4.37x -5.91x -9.79x
EV / FCF -58.1x -7.96x -6.73x -9.15x 14.8x -17x
FCF Yield -1.72% -12.6% -14.8% -10.9% 6.74% -5.89%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0162 -0.0217 -0.0163 -0.0107 -0.0124 -0.0213
Distribution rate - - - - - -
Net sales - - - - - 0.0117
EBITDA 1 -0.9846 -1.972 -1.596 -1.221 -1.513 -2.892
EBIT 1 -1.138 -1.974 -1.605 -1.223 -1.515 -2.893
Net income 1 -1.139 -2.051 -1.754 -1.399 -1.707 -3.533
Net Debt 1 0.3422 -0.7768 -0.012 0.0344 -0.1126 -0.2306
Reference price 2 0.0400 0.0900 0.0700 0.0400 0.0650 0.1600
Nbr of stocks (in thousands) 71,366 101,820 114,638 132,702 139,473 178,438
Announcement Date 30/3/21 17/3/22 30/3/23 26/3/24 31/3/25 27/3/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.12x12.19x25.61x0.59% 1,024B
27.48x6.29x17.41x2.1% 618B
32.84x7.42x15.35x2.76% 443B
19.59x4.68x11.59x2.83% 349B
22.21x5.74x14.32x2.8% 297B
21.76x4.48x12.7x1.96% 264B
13.48x5.04x10.4x3.7% 209B
25.29x6.61x11.66x2.62% 208B
-46.92x5.63x31.08x2.53% 162B
Average 16.65x 6.45x 16.68x 2.43% 397.08B
Weighted average by Cap. 24.11x 7.70x 18.21x 2.01%

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. VM Stock
  4. VYYRF Stock
  5. Valuation Voyageur Pharmaceuticals Ltd.