Company Valuation: Scandium Canada Ltd.

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 8.712 19.32 11.54 19.59 8.179 8.369
Change - 121.81% -40.26% 69.66% -58.24% 2.32%
Enterprise Value (EV) 1 8.026 18.84 9.599 17.89 8.077 8.361
Change - 134.79% -49.06% 86.39% -54.86% 3.52%
P/E -8.42x -5.01x -12.7x -14.6x -3.44x -5.27x
PBR 1.27x 2.65x 1.05x 1.58x 0.63x 0.55x
PEG - -0x 0.2x -0.5x -0.1x 0.1x
Capitalization / Revenue - - - - - 363,702,825x
EV / Revenue - - - - - -
EV / EBITDA -9.11x -11.6x -7.01x -11.3x -3.52x -4.37x
EV / EBIT -9.1x -11.5x -7x -11.3x -2.81x -4.37x
EV / FCF -4.52x -5.19x -3.16x -4.3x -3.41x -3.87x
FCF Yield -22.1% -19.3% -31.6% -23.3% -29.3% -25.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0101 -0.0279 -0.005107 -0.00649 -0.008732 -0.004746
Distribution rate - - - - - -
Net sales - - - - - 0.023
EBITDA 1 -0.8813 -1.63 -1.369 -1.588 -2.292 -1.911
EBIT 1 -0.8821 -1.632 -1.372 -1.589 -2.871 -1.912
Net income 1 -0.7977 -3.506 -0.8193 -1.219 -1.93 -1.459
Net Debt 1 -0.6864 -0.4804 -1.946 -1.695 -0.102 -0.007735
Reference price 2 0.0850 0.1400 0.0650 0.0950 0.0300 0.0250
Nbr of stocks (in thousands) 102,496 138,029 177,611 206,173 272,630 334,752
Announcement Date 09/12/20 20/12/21 23/12/22 12/12/23 09/12/24 18/12/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 66.15M
26.53x10.25x15.7x1.95% 174B
24.23x3.6x8.61x0.83% 103B
11.21x1.3x5.36x3.17% 51.44B
26.84x5.27x7.98x1.72% 49.59B
14.43x4.29x7.03x5.54% 24.15B
74.34x4.22x12.76x0.03% 22.86B
19.41x3.55x12.12x0.98% 21.78B
6.84x0.28x7.74x6.21% 18.67B
Average 25.48x 4.10x 9.66x 2.55% 51.73B
Weighted average by Cap. 24.96x 5.94x 11.08x 2.03%

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. SCD Stock
  4. Valuation Scandium Canada Ltd.