Company Valuation: BCM Resources Corporation

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 2.15 7.501 12.91 19.94 10.43 18.52
Change - 248.88% 72.06% 54.47% -47.67% 77.47%
Enterprise Value (EV) 1 2.139 7.409 12.54 19.9 10.43 18.25
Change - 246.3% 69.32% 58.62% -47.58% 75%
P/E -33.2x -9.35x -36.2x -8.51x -24.1x -37.3x
PBR 13.6x 4.88x 2.09x 0.95x 0.48x 0.8x
PEG - -0x 0.5x -0x 0.3x -6.65x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -39.1x -11.6x -49.4x -11.6x -84.5x -149x
EV / FCF 69.2x -7.16x -3.25x -11.1x 46.4x -6.15x
FCF Yield 1.45% -14% -30.8% -9.05% 2.16% -16.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001657 -0.0134 -0.00401 -0.0129 -0.002283 -0.002411
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -0.1217
EBIT 1 -0.0547 -0.6408 -0.254 -1.708 -0.1234 -0.1222
Net income 1 -0.0647 -0.6581 -0.3104 -1.853 -0.421 -0.4592
Net Debt 1 -0.0108 -0.0928 -0.3626 -0.0398 -0.001798 -0.2613
Reference price 2 0.0550 0.1250 0.1450 0.1100 0.0550 0.0900
Nbr of stocks (in thousands) 39,094 60,011 89,014 181,251 189,688 205,729
Announcement Date 2/3/21 12/29/21 12/29/22 12/29/23 12/31/24 12/30/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.97M
23.94x9.22x14.17x2.1% 155B
21.44x3.22x7.71x0.94% 91.49B
12.48x1.58x6.02x2.74% 57.97B
22.41x4.01x13.45x0.92% 23.31B
8.33x0.27x8.23x4.86% 19.3B
31.1x - - 0.63% 16.19B
11.49x1.3x5.66x2.91% 14.12B
17.47x1.03x9.37x2.55% 14.53B
Average 18.58x 2.95x 9.23x 2.21% 43.56B
Weighted average by Cap. 20.41x 5.18x 10.49x 1.97%

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. B Stock
  4. Valuation BCM Resources Corporation