Valuation Magnetic North Acquisition Corp.

Stocks

Delayed Toronto S.E. 21:30:00 02/07/2025 HKT			5-day change	1st Jan Change
0.0750 ^CAD	-6.25%		-.--%	-

17/05/25	Magnetic North Acquisition Corp. Announces An Initial Closing Of The Non-Brokered Private Placement	RE
14/05/25	Magnetic North Acquisition Corp. Announces Non-Brokered Private Placement Of Up To CDN$500,000	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023
Market Cap ¹	11.86	44.88	11.23	1.477	3.841
Change	-	278.4%	-74.98%	-86.84%	160%
Enterprise Value (EV) ¹	12.27	62.37	28.42	19.05	17.41
Change	-	408.5%	-54.43%	-32.99%	-8.6%
P/E	-1.24x	-4.01x	-3.61x	-0.25x	-2.73x
PBR	-20.6x	-4.76x	-0.86x	-0.08x	-0.21x
PEG	-	-0.2x	0x	-0x	0x
Capitalization / Revenue	-	-	-	-346,874x	4,365,132x
EV / Revenue	-	-	-	-	-
EV / EBITDA	-57.3x	-6.1x	-12.9x	-3.25x	-18.8x
EV / EBIT	-55.9x	-6.01x	-12.9x	-3.25x	-18.7x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.1619	-0.1894	-0.0526	-0.099	-0.0238
Distribution rate	-	-	-	-	-
Net sales	-	-	-	-4.259	0.88
EBITDA ¹	-0.214	-10.22	-2.2	-5.852	-0.9284
EBIT ¹	-0.2193	-10.39	-2.202	-5.856	-0.9292
Net income ¹	-1.468	-11.18	-3.109	-5.851	-1.407
Net Debt ¹	0.4057	17.49	17.19	17.57	13.57
Reference price ²	0.2000	0.7600	0.1900	0.0250	0.0650
Nbr of stocks (in thousands)	59,301	59,051	59,097	59,097	59,097
Announcement Date	28/5/21	28/5/21	27/6/22	22/9/23	11/10/24

¹CAD in Million²CAD

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.($)
MAGNETIC NORTH ACQUISITION CORP.	-	-	-	-	3.16M
BLACKROCK, INC.	21.42x	5.84x	12.62x	2.03%	174B
UBS GROUP AG	13.27x	3.28x	-	2.67%	143B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.77x	7.24x	-	1.57%	99.04B
BLACKSTONE INC.	19.82x	7.12x	12.68x	4.27%	95.22B
KKR & CO. INC.	14.45x	9.81x	16.81x	0.85%	82.24B
BROOKFIELD ASSET MANAGEMENT LTD.	22.2x	11.64x	19.07x	4.26%	75.14B
APOLLO GLOBAL MANAGEMENT, INC.	18.47x	10.64x	8.19x	1.96%	67.54B
STATE STREET CORPORATION	12.64x	4.83x	-	2.06%	46.36B
Average	17.25x	7.55x	13.88x	2.46%	86.96B
Weighted average by Cap.	17.59x	7.03x	13.70x	2.45%