Company Valuation: Badlands Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 21.94 10.87 9.3 4.636 1.866 1.753
Change - -50.44% -14.46% -50.15% -59.76% -6.06%
Enterprise Value (EV) 1 21.6 10.98 9.27 4.897 2.391 2.443
Change - -49.19% -15.54% -47.18% -51.17% 2.2%
P/E -18.9x -13.2x -9.57x -6.24x -0.16x 2.36x
PBR 2.14x 1.11x 0.96x 0.5x -0.73x -0.96x
PEG - 0.4x -0.9x 0.2x -0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -19.1x -13.7x -10.3x -5x -2.41x 0.23x
EV / EBIT -19x -13.6x -10.3x -5x -0.2x -27.7x
EV / FCF -10x -46x 1,054x -147x 0.56x -2.03x
FCF Yield -9.96% -2.18% 0.09% -0.68% 180% -49.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3987 -0.2794 -0.3108 -0.2299 -3.644 0.23
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.128 -0.8022 -0.8971 -0.9788 -0.9907 10.67
EBIT 1 -1.135 -0.8069 -0.8998 -0.979 -11.75 -0.0882
Net income 1 -1.118 -0.8219 -0.9542 -0.7398 -11.77 0.7431
Net Debt 1 -0.336 0.1038 -0.0304 0.2606 0.5251 0.6909
Reference price 2 7.5250 3.6750 2.9750 1.4350 0.5775 0.5425
Nbr of stocks (in thousands) 2,915 2,958 3,126 3,231 3,231 3,231
Announcement Date 7/27/21 7/28/22 8/1/23 7/27/24 7/29/25 7/28/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.04M
12.05x4.36x6.85x0.93% 117B
9.46x1.65x5.47x3.53% 107B
15.39x5.82x8.19x0.97% 91.51B
11.3x2.95x4.55x2.24% 64.56B
27.5x16.17x19.36x0.62% 57.18B
30.4x18.43x19.86x0.74% 45.58B
10.77x3.45x5.17x4.22% 44.27B
13.31x4.27x6.16x2.3% 41.08B
7.72x2.71x4.01x5.42% 31.7B
Average 15.32x 6.65x 8.85x 2.33% 59.98B
Weighted average by Cap. 14.65x 5.98x 8.42x 2.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Badlands Resources Inc.

Historical PBR trend

Valuation ratios - PBR - Badlands Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Badlands Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Badlands Resources Inc.

  1. Stock Market
  2. Stocks
  3. BLDS Stock
  4. Valuation Badlands Resources Inc.