Inspiration Energy Corp. (ISP.CN) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-109.0%

-CA$0.00

vs CA$0.05 price

Levered DCF

CA$0.01

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

-158.21

Distress zone

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2022	FY2021	FY2020
P/E	-2.1×	-1.35×	-7.69×	-18.75×
P/B	3.69×	1.6×	3.9×	10.37×
P/S	0×	0×	0×	0×
EV / EBITDA	-2.01×	-1.23×	-34.3×	-503.56×
Gross margin	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%
Current ratio	0.62×	1.51×	2.22×	2.81×
Debt / equity	0×	0×	0×	0×
Interest coverage	0×	0×	-452.01×	-1,024.05×
Dividend yield	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2022	FY2021	FY2020
Return on equity	-168.6%	-118.6%	-50.8%	-55.6%
Return on invested capital	-174.7%	-115.0%	-41.5%	-55.4%
Return on assets	-97.0%	-91.8%	-37.4%	-47.9%
Free cash flow yield	-49.3%	-76.8%	-7.0%	-8.9%
Earnings yield	-45.7%	-73.9%	-13.0%	-5.4%
Enterprise value	CA$3.5M	CA$760.7K	CA$883.7K	CA$1.9M
Net debt / EBITDA	0.18×	0.27×	8.22×	17.97×
Cash conversion cycle (days)	0	-1,813,860	0	0