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.($)
- - - - 14.56M
21.59x3.77x17.03x1.44% 149B
77.49x12.78x54.44x-.--% 56.93B
28.39x2.45x14.96x2.45% 38.08B
27.5x2.39x15.61x3.32% 32.69B
95.04x2.23x24.01x-.--% 28.66B
18.73x2.33x13.85x2.28% 28.61B
42.21x3.55x26.4x0.7% 17.63B
36.9x2.92x25.69x0.59% 14.2B
78.17x8.43x61.57x0.69% 13.71B
Average 47.34x 4.54x 28.17x 1.27% 37.9B
Weighted average by Cap. 40.10x 4.77x 24.98x 1.35%

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.