Company Valuation: Canadian Spirit Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 9.809 18.61 32.18 17.43 17.29 5.764
Change - 89.76% 72.89% -45.83% -0.81% -66.67%
Enterprise Value (EV) 1 8.526 17.37 31.44 16.28 11.71 1.691
Change - 103.71% 81.05% -48.21% -28.11% -85.56%
P/E -5.07x -16.4x -17.4x - -1.71x -0.31x
PBR 0.32x 0.51x 0.88x 0.5x 0.63x 0.64x
PEG - 0.3x -0.3x - - -0x
Capitalization / Revenue - - 117,681,100x 25,023,028x 62,261,546x 52,451,230x
EV / Revenue - - - - - -
EV / EBITDA -7.89x -22x -23.1x -9.74x -9.81x -1.41x
EV / EBIT -6.22x -15.8x -18.4x -6.79x -1.76x -0.09x
EV / FCF -122x -20.1x -46.5x - 12.5x 0.31x
FCF Yield -0.82% -4.97% -2.15% - 8% 317%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.009854 -0.004568 -0.006913 - -0.0351 -0.0646
Distribution rate - - - - - -
Net sales - - 0.2735 0.6966 0.2777 0.1099
EBITDA 1 -1.08 -0.7903 -1.362 -1.672 -1.193 -1.202
EBIT 1 -1.371 -1.103 -1.711 -2.399 -6.668 -18.19
Net income 1 -1.978 -1.107 -1.826 -2.224 -9.901 -18.63
Net Debt 1 -1.283 -1.245 -0.7372 -1.148 -5.585 -4.073
Reference price 2 0.0500 0.0750 0.1200 0.0650 0.0600 0.0200
Nbr of stocks (in thousands) 196,178 248,178 268,178 268,178 288,178 288,178
Announcement Date 4/20/21 4/29/22 5/1/23 10/30/23 10/29/24 10/28/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.06M
12x2.34x5.19x2.67% 153B
11.93x3.17x6.17x3.71% 97.94B
8.31x2.51x4.39x2.94% 73.62B
9.49x1.42x4.6x1.99% 57.13B
7.05x2.42x3.82x1.8% 56.84B
9.04x2.46x4.91x2.36% 54.1B
11.28x3.36x4.79x2.34% 52.27B
12.08x3.25x4.93x6.2% 42.35B
5.57x1.63x3.9x4.85% 34.14B
Average 9.64x 2.51x 4.74x 3.21% 62.13B
Weighted average by Cap. 10.20x 2.53x 4.92x 3.03%

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. SPI Stock
  4. Valuation Canadian Spirit Resources Inc.