B

BEACN Wizardry & Magic Inc
XTSX:BECN

Watchlist Manager
BEACN Wizardry & Magic Inc
XTSX:BECN
Watchlist
Price: 0.025 CAD -16.67% Market Closed
Market Cap: 1.4m CAD

Relative Value

BECN doesn't have a meaningful market cap.

The Relative Value of one BECN stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.025 CAD, BEACN Wizardry & Magic Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BECN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
55
Median 3Y
1.7
Median 5Y
1.7
Industry
2
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-4.1
Industry
18.3
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-5.8
Industry
11.2
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-6.4
Industry
14.2
vs History
7
vs Industry
25
Median 3Y
3.4
Median 5Y
3.7
Industry
1.7
vs History
86
vs Industry
56
Median 3Y
1.6
Median 5Y
1.7
Industry
3.1
vs History
86
vs Industry
53
Median 3Y
4.3
Median 5Y
4.8
Industry
6.9
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-4.2
Industry
11
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-4
Industry
13.4
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-5.7
Industry
11.3
vs History
vs Industry
Median 3Y
-5.2
Median 5Y
-5.4
Industry
12.1
vs History
86
vs Industry
30
Median 3Y
2.3
Median 5Y
3.1
Industry
1.7

Multiples Across Competitors

BECN Competitors Multiples
BEACN Wizardry & Magic Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
BEACN Wizardry & Magic Inc
XTSX:BECN
1.4m CAD 0.5 -0.9 -1.3 -1.2
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
182.1B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
87B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
38B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
46.6B USD 24.5 133.6 159.2 168.8
US
Coupang Inc
F:788
36B EUR 1.3 108 28.9 47.5
US
Symbotic Inc
NASDAQ:SYM
41.7B USD 18.6 -2 461 -1 230 -557.9
US
CoreWeave Inc
NASDAQ:CRWV
37B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
561.2T IDR 47 -129.7 2 746.1 2 746.1
P/S Multiple
Revenue Growth P/S to Growth
CA
B
BEACN Wizardry & Magic Inc
XTSX:BECN
Average P/S: 73.9
0.5
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
24.5
44%
0.6
US
Coupang Inc
F:788
1.3
16%
0.1
US
Symbotic Inc
NASDAQ:SYM
18.6
22%
0.8
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
47
N/A N/A
P/E Multiple
Earnings Growth PEG
CA
B
BEACN Wizardry & Magic Inc
XTSX:BECN
Average P/E: 1 420.8
Negative Multiple: -0.9
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
133.6
N/A N/A
US
Coupang Inc
F:788
108
118%
0.9
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 461 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -129.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
B
BEACN Wizardry & Magic Inc
XTSX:BECN
Average EV/EBITDA: 1 587.9
Negative Multiple: -1.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
159.2
N/A N/A
US
Coupang Inc
F:788
28.9
56%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 230 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 746.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
B
BEACN Wizardry & Magic Inc
XTSX:BECN
Average EV/EBIT: 1 624.9
Negative Multiple: -1.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
168.8
N/A N/A
US
Coupang Inc
F:788
47.5
77%
0.6
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -557.9 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 746.1
N/A N/A