Company Valuation: Bessor Minerals Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 1.499 1.143 1.84 0.7886 0.5257 1.095
Change - -23.73% 60.95% -57.14% -33.33% 108.29%
Enterprise Value (EV) 1 1.018 0.7819 1.422 0.5083 0.4764 1.063
Change - -23.23% 81.86% -64.25% -6.28% 123.12%
P/E -21.6x -13.4x -9.66x -8.45x -0.6x -6.27x
PBR 1.71x 1.36x 1.87x 0.89x 44.1x -20.3x
PEG - -0.7x -0.1x 0.2x -0x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -16.5x -12.7x -9.36x -5.89x -0.55x -7.89x
EV / FCF -22.3x -10.6x -11.7x -5.17x 3.97x -27.2x
FCF Yield -4.49% -9.4% -8.56% -19.3% 25.2% -3.68%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003478 -0.004116 -0.007248 -0.003552 -0.0334 -0.005584
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - -0.1409 -0.1348
EBIT 1 -0.0617 -0.0617 -0.1519 -0.0863 -0.8608 -0.1348
Net income 1 -0.0696 -0.0842 -0.1526 -0.0934 -0.8772 -0.1555
Net Debt 1 -0.4804 -0.3613 -0.418 -0.2803 -0.0493 -0.0321
Reference price 2 0.0750 0.0550 0.0700 0.0300 0.0200 0.0350
Nbr of stocks (in thousands) 19,986 20,786 26,286 26,286 26,286 31,286
Announcement Date 26/02/21 28/02/22 27/02/23 29/02/24 25/02/25 02/03/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 666K
18.96x3.75x6.7x3.84% 212B
11.22x2.68x5.74x5.3% 158B
14.2x4.12x6.84x3.44% 96.17B
12.57x0.42x5.96x3.21% 84.36B
22.55x6.06x14.07x-.--% 60.54B
27.77x2.76x7.14x1.35% 50.59B
14.92x2.83x5.8x0.68% 28.04B
10.91x3.69x5.48x5.16% 26.22B
12.71x4.48x7.87x4.31% 23.45B
Average 16.20x 3.42x 7.29x 3.03% 73.98B
Weighted average by Cap. 16.22x 3.30x 7.02x 3.48%

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. BST Stock
  4. Valuation Bessor Minerals Inc.