Company Valuation: Dundee Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 143.3 124.7 125.1 81.55 127.9 342
Change - -12.98% 0.31% -34.8% 56.8% 167.46%
Enterprise Value (EV) 1 73.1 40.05 86.57 76.13 108.5 199.8
Change - -45.22% 116.17% -12.05% 42.51% 84.12%
P/E -2.01x -1.3x 10.1x -2.13x 2.38x 1.16x
PBR 0.38x 0.48x 0.45x 0.33x 0.45x 0.56x
PEG - -0x -0x 0x -0x 0x
Capitalization / Revenue 4.42x 6.76x 14.5x 12x 27.6x 63.8x
EV / Revenue 2.25x 2.17x 10x 11.2x 23.4x 37.2x
EV / EBITDA -2.67x -3.14x -4.38x -6.47x -8.36x -19.2x
EV / EBIT -2.37x -2.05x -4.16x -5.75x -7.79x -17.6x
EV / FCF 10.1x 525x -4.78x 23.4x -12.3x -4.89x
FCF Yield 9.91% 0.19% -20.9% 4.28% -8.12% -20.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6911 -1.093 0.14 -0.4328 0.6 3.27
Distribution rate - - - - - -
Net sales 1 32.42 18.45 8.654 6.792 4.633 5.364
EBITDA 1 -27.41 -12.76 -19.75 -11.76 -12.97 -10.43
EBIT 1 -30.89 -19.54 -20.81 -13.24 -13.93 -11.35
Net income 1 -65.39 -93.02 17.11 -38.81 59.11 320.5
Net Debt 1 -70.2 -84.65 -38.51 -5.412 -19.37 -142.2
Reference price 2 1.390 1.420 1.420 0.920 1.430 3.800
Nbr of stocks (in thousands) 103,093 87,812 88,083 88,636 89,415 89,994
Announcement Date 30/03/21 28/03/22 28/03/23 28/03/24 25/03/25 25/03/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 223M
19.99x5.6x12.01x2.12% 167B
15.54x3.65x - 2.35% 162B
16.57x7.4x - 1.51% 103B
25.59x11.94x20.53x4.21% 75.39B
13.2x5.15x - 1.99% 48.36B
11.98x1.81x5.55x1.23% 47.76B
5.7x5.61x4.89x3.26% 38.56B
13.97x5.22x16.27x1.89% 32.5B
Average 15.32x 5.80x 11.85x 2.32% 75.06B
Weighted average by Cap. 16.87x 5.80x 12.56x 2.3%

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. DC.A Stock
  4. Valuation Dundee Corporation