Company Valuation: Brunswick Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 30.22 22.33 82.23 161.1 34.89 51.89
Change - -26.08% 268.19% 95.88% -78.34% 48.71%
Enterprise Value (EV) 1 24.91 21.5 74.53 148.9 29.27 48.94
Change - -13.69% 246.68% 99.85% -80.35% 67.22%
P/E 93.6x -348x -12.6x -29.6x -3.79x -34.6x
PBR 6.33x 4.63x 8.19x 7.24x 1.81x 2.14x
PEG - 3x -0x 1.2x -0.1x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -36.8x -14.5x -54.4x -45.4x -7.65x -15.5x
EV / EBIT -36.4x -14.5x -13.1x -23.2x -3.28x -15x
EV / FCF -22.3x -4.38x -33.6x -14.8x -3.45x -5.47x
FCF Yield -4.49% -22.9% -2.97% -6.75% -29% -18.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.002457 -0.000488 -0.0377 -0.028 -0.0423 -0.005787
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.6765 -1.478 -1.37 -3.284 -3.828 -3.154
EBIT 1 -0.6849 -1.487 -5.694 -6.414 -8.911 -3.256
Net income 1 0.2207 -0.0642 -5.551 -5.201 -8.331 -1.364
Net Debt 1 -5.307 -0.8376 -7.709 -12.14 -5.625 -2.948
Reference price 2 0.2300 0.1700 0.4750 0.8300 0.1600 0.2000
Nbr of stocks (in thousands) 131,370 131,382 173,126 194,075 218,087 259,462
Announcement Date 4/29/21 4/26/22 4/26/23 2/28/24 2/27/25 2/26/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 27.55M
25.65x9.91x15.19x2.01% 168B
24.51x3.66x8.72x0.82% 104B
12.33x1.43x5.93x2.87% 56.32B
19.51x3.66x12.49x0.9% 22.05B
7.14x0.29x7.69x5.94% 20.58B
32.08x - - 1.27% 19.56B
21.46x1.24x10.65x2.05% 18.5B
11.68x1.6x10.73x2.81% 17.33B
Average 19.30x 3.11x 10.20x 2.33% 47.4B
Weighted average by Cap. 21.95x 5.56x 11.33x 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. BRW Stock
  4. Valuation Brunswick Exploration Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!