Company Valuation: Aton Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9.773 5.811 10.93 16.54 21.67 59.9
Change - -40.54% 88.01% 51.38% 31.01% 176.47%
Enterprise Value (EV) 1 10.12 10.47 18.01 26.3 30.02 81.64
Change - 3.45% 72.1% 45.98% 14.15% 171.96%
P/E -7.16x -1.24x -1.14x -1.29x -2.02x -4.99x
PBR -4.24x -1.16x -1.47x -1.65x -2.28x -2.8x
PEG - -0x -0x 0.25x 0x -0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -7.95x -4.23x -2.67x -4.38x -3.55x -7.7x
EV / EBIT -7.9x -4.13x -2.63x -4.32x -3.53x -7.65x
EV / FCF 297x -2.35x -3.63x -4.39x -6.29x -9.55x
FCF Yield 0.34% -42.6% -27.6% -22.8% -15.9% -10.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0405 -0.1372 -0.1717 -0.163 -0.084 -0.0942
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.273 -2.475 -6.752 -6.002 -8.444 -10.6
EBIT 1 -1.281 -2.538 -6.842 -6.086 -8.504 -10.68
Net income 1 -1.352 -4.625 -8.563 -9.943 -9.873 -12
Net Debt 1 0.3461 4.657 7.09 9.76 8.352 21.73
Reference price 2 0.2900 0.1700 0.1950 0.2100 0.1700 0.4700
Nbr of stocks (in thousands) 33,698 34,183 56,027 78,754 127,454 127,454
Announcement Date 4/30/21 4/28/22 4/28/23 4/25/24 4/28/25 4/28/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 51.5M
18.42x4.35x7.82x3.15% 243B
12.08x3x6.5x4.87% 176B
16.04x4.51x7.46x3.09% 103B
13.12x0.4x6.5x3.18% 94.8B
27.22x6.75x17.72x-.--% 68.86B
53.11x3.27x8.05x1.14% 59.62B
15.57x3.17x6.27x0.58% 32.74B
13.58x4.41x6.7x4.27% 30.07B
13.44x4.83x8.53x3.81% 26.56B
Average 20.29x 3.85x 8.39x 2.68% 83.47B
Weighted average by Cap. 18.95x 3.73x 8.10x 3.07%

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. AAN Stock
  4. Valuation Aton Resources Inc.