GAMEHOST INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.55 CAD | +0.48% |
|
-0.38% | +11.29% |
| Jun. 18 | Gamehost Inc. Declares Regular Monthly Dividend for June 2024, Payable on July 15, 2024 | CI |
| May. 21 | Gamehost Inc. Announces Reopening of Rivers Casino & Entertainment Centre | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 206 | 136.1 | 159.1 | 182.2 | 202.6 | 223.6 | - |
| Enterprise Value (EV) 1 | 206 | 136.1 | 159.1 | 182.2 | 202.6 | 223.6 | 223.6 |
| P/E ratio | - | - | - | - | - | - | - |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.03 x | 3.93 x | 4.78 x | 2.61 x | 2.43 x | 2.56 x | 2.59 x |
| EV / Revenue | 3.03 x | 3.93 x | 4.78 x | 2.61 x | 2.43 x | 2.56 x | 2.59 x |
| EV / EBITDA | 7.69 x | 10.2 x | 11.8 x | 7.59 x | 5.85 x | 6.44 x | 6.46 x |
| EV / FCF | - | 20.6 x | 66.3 x | - | 8.69 x | 8.6 x | 8.77 x |
| FCF Yield | - | 4.85% | 1.51% | - | 11.5% | 11.6% | 11.4% |
| Price to Book | 1.75 x | 1.28 x | 1.46 x | - | 1.86 x | 1.85 x | 1.66 x |
| Nbr of stocks (in thousands) | 24,294 | 23,433 | 22,931 | 22,331 | 21,375 | 21,195 | - |
| Reference price 2 | 8.480 | 5.810 | 6.940 | 8.160 | 9.480 | 10.55 | 10.55 |
| Announcement Date | 3/10/20 | 3/11/21 | 3/8/22 | 3/14/23 | 3/13/24 | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 68.1 | 34.6 | 33.3 | 69.7 | 83.36 | 87.2 | 86.2 |
| EBITDA 1 | 26.8 | 13.4 | 13.5 | 24 | 34.65 | 34.7 | 34.6 |
| EBIT | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 6.6 | 2.4 | - | 23.33 | 26 | 25.5 |
| FCF margin | - | 19.08% | 7.21% | - | 27.98% | 29.82% | 29.58% |
| FCF Conversion (EBITDA) | - | 49.25% | 17.78% | - | 67.32% | 74.93% | 73.7% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/10/20 | 3/11/21 | 3/8/22 | 3/14/23 | 3/13/24 | - | - |
1CAD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 13.6 | 18.1 | 18.8 | 19.84 | 21.39 | 21.3 | 20.55 | 21.9 |
| EBITDA | 4.7 | 6.1 | 6.4 | 8.023 | 9.373 | 8.64 | 7.864 | - |
| EBIT | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/8/22 | 11/8/22 | 3/14/23 | 5/9/23 | 11/14/23 | 3/13/24 | 5/9/24 | - |
1CAD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 6.6 | 2.4 | - | 23.3 | 26 | 25.5 |
| ROE (net income / shareholders' equity) | 14% | 4.91% | 5.23% | - | 19.8% | 20% | 19.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 4.850 | 4.540 | 4.760 | - | 5.090 | 5.690 | 6.340 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 3/10/20 | 3/11/21 | 3/8/22 | 3/14/23 | 3/13/24 | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10.55
CAD
Average target price
14
CAD
Spread / Average Target
+32.70%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +11.29% | 164M | |
| +15.76% | 36.82B | |
| -3.18% | 22.72B | |
| +27.17% | 22.95B | |
| -22.06% | 19.32B | |
| +12.00% | 19.13B | |
| -28.93% | 17.03B | |
| +7.30% | 10.64B | |
| -16.34% | 8.49B | |
| +3.31% | 7.51B |
- Stock Market
- Equities
- GH Stock
- Financials Gamehost Inc.
