Company Valuation: NTG Clarity Networks Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 6.481 71.24 63.81 37.92 -
Change - 999.25% -10.43% -40.57% -
Enterprise Value (EV) 1 6.481 73.04 61.67 29.19 21.32
Change - 1,027.01% -15.57% -52.68% -26.95%
P/E 17.5x 8.45x 13.4x 4.94x 5.45x
PBR - - - - -
PEG - 0x -0.3x 0.1x -0.58x
Capitalization / Revenue - 1.27x 0.77x 0.41x 0.38x
EV / Revenue - 1.3x 0.74x 0.32x 0.21x
EV / EBITDA - 5.93x 5.17x 2.44x 1.58x
EV / EBIT - 5.92x 5.76x 2.46x 2.04x
EV / FCF - 45.5x -16.1x 3.13x 2.29x
FCF Yield - 2.2% -6.22% 31.9% 43.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.01 0.2 0.1 0.16 0.145
Distribution rate - - - - -
Net sales 1 - 56.13 83.35 91.58 100.6
EBITDA 1 - 12.31 11.93 11.94 13.53
EBIT 1 - 12.34 10.7 11.89 10.46
Net income 1 1.71 9.812 5.524 7.394 7.194
Net Debt 1 - 1.799 -2.14 -8.737 -16.6
Reference price 2 0.1750 1.6900 1.3400 0.7900 0.7900
Nbr of stocks (in thousands) 37,034 42,156 47,621 48,004 -
Announcement Date 30/4/24 15/4/25 27/4/26 - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
4.94x0.32x2.44x - 27.03M
22.19x3.61x12.6x3.02% 211B
-102.72x16.28x94.23x-.--% 102B
12.28x1.36x7.12x3.91% 102B
15.34x2.8x10.59x5.36% 89.66B
20.46x5.35x13.13x2.8% 61.3B
14.8x2.16x9.15x5.28% 47.94B
20.64x1.69x10.75x1.42% 39.83B
21.15x1.56x9.88x0.9% 39.45B
18.35x2.36x11.29x4.71% 38.18B
Average 4.74x 3.75x 18.12x 3.04% 73.03B
Weighted average by Cap. 1.61x 4.73x 22.46x 3.03%

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. NCI Stock
  4. Valuation NTG Clarity Networks Inc.