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.($)
- - - - 668K
19.68x3.88x6.92x3.71% 216B
11.84x2.83x6.16x5.03% 163B
14.53x4.12x6.83x3.47% 95.42B
12.5x0.42x5.96x2.95% 84.79B
23.35x6.24x14.59x-.--% 59.99B
41.53x2.99x7.33x1.16% 53.3B
13.88x2.88x5.7x0.65% 29.47B
10.5x3.55x5.24x5.81% 24.71B
12.25x4.39x7.8x4.15% 24.21B
Average 17.78x 3.48x 7.39x 2.99% 75.12B
Weighted average by Cap. 17.58x 3.38x 7.20x 3.37%

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.