Company Valuation: Decade Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 4.179 10.99 10.16 5.943 5.772 4.499
Change - 163% -7.56% -41.51% -2.88% -22.05%
Enterprise Value (EV) 1 4.251 10.72 10.16 5.697 4.976 4.444
Change - 152.1% -5.17% -43.94% -12.66% -10.7%
P/E -3.8x -7.22x -20.4x -4.75x -2.66x -0.43x
PBR 0.42x 0.92x 0.77x 0.44x 0.37x 0.46x
PEG - -1.39x 0.3x -0.1x -0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -9.13x -18.2x -26.5x -10.3x -5.53x -9.23x
EV / EBIT -3.25x -12.1x -26.4x -4.79x -3.91x -0.48x
EV / FCF -405x -4.3x -5.84x -12.9x -2.14x 10x
FCF Yield -0.25% -23.2% -17.1% -7.76% -46.6% 9.96%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0329 -0.0346 -0.00981 -0.0189 -0.0244 -0.0691
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.4658 -0.5885 -0.3842 -0.5532 -0.9003 -0.4816
EBIT 1 -1.309 -0.8836 -0.3853 -1.19 -1.271 -9.253
Net income 1 -1.096 -1.416 -0.48 -1.107 -2.015 -8.294
Net Debt 1 0.0717 -0.275 0.002527 -0.2459 -0.7959 -0.0556
Reference price 2 0.1250 0.2500 0.2000 0.0900 0.0650 0.0300
Nbr of stocks (in thousands) 33,433 43,965 50,800 66,034 88,798 149,970
Announcement Date 28/08/20 27/08/21 29/08/22 29/08/23 29/08/24 29/08/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.41M
16.96x3.67x6.56x3.87% 202B
10.45x2.58x5.59x5.63% 151B
13.03x3.85x6.45x3.82% 86.76B
11.75x0.39x5.5x3.03% 76.82B
21.07x6.03x13.73x0.07% 60.37B
24.71x2.69x6.9x1.45% 48.41B
14.86x2.9x6.1x0.68% 27.46B
10.48x3.64x5.39x5.18% 25.31B
12.74x4.53x7.93x4.53% 23.4B
Average 15.12x 3.37x 7.13x 3.14% 70.14B
Weighted average by Cap. 14.93x 3.23x 6.85x 3.6%

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. DEC Stock
  4. Valuation Decade Resources Ltd.