Company Valuation: Canstar Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 3.166 32.72 11.45 4.414 3.516 10.19
Change - 933.49% -65.02% -61.44% -20.34% 189.93%
Enterprise Value (EV) 1 3.028 28.37 6.459 3.53 3.022 10.2
Change - 836.91% -77.23% -45.34% -14.41% 237.63%
P/E -19.9x -17.7x -1.19x -0.79x -2.43x -6.71x
PBR 0.4x 2.23x 0.88x 5.72x 7.45x -46.9x
PEG - -0x -0x 0x 0x -0.76x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -20.9x -23.6x -5.57x -0.63x -2.44x -5.98x
EV / EBIT -20.9x -20.2x -0.73x -0.63x -2.44x -5.97x
EV / FCF -9.17x -28.6x -5.36x -1.58x -3.65x -13.8x
FCF Yield -10.9% -3.5% -18.7% -63.2% -27.4% -7.25%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003267 -0.0214 -0.0884 -0.0508 -0.0103 -0.0112
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.1446 -1.2 -1.16 -5.633 -1.236 -1.707
EBIT 1 -0.1452 -1.401 -8.894 -5.637 -1.239 -1.71
Net income 1 -0.1506 -1.427 -8.855 -5.586 -1.278 -1.649
Net Debt 1 -0.1376 -4.347 -4.987 -0.8832 -0.4944 0.007934
Reference price 2 0.0650 0.3800 0.1050 0.0400 0.0250 0.0750
Nbr of stocks (in thousands) 48,700 86,093 109,004 110,343 140,641 135,921
Announcement Date 28/10/20 22/10/21 25/10/22 23/10/23 16/10/24 22/10/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.93x3.74x6.67x3.73% 206B
11.14x2.75x5.93x5.27% 163B
13.79x4.02x6.75x3.67% 90.05B
11.75x0.39x5.55x2.91% 80.69B
21.66x6.26x14.22x0.05% 62.12B
26.26x2.88x7.3x1.4% 52.42B
16.34x3.1x6.61x0.64% 28.91B
10.74x3.81x5.53x4.92% 27.43B
12.51x4.43x7.77x4.71% 23.2B
Average 15.57x 3.49x 7.37x 3.03% 81.49B
Weighted average by Cap. 15.08x 3.34x 7.06x 3.45%

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. ROX Stock
  4. CSRNF Stock
  5. Valuation Canstar Resources Inc.