Company Valuation: Canasil Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 12.92 13.83 4.8 4.314 4.314 4.314
Change - 6.99% -65.28% -10.12% 0% 0%
Enterprise Value (EV) 1 12.03 13.37 4.746 4.307 4.31 4.283
Change - 11.18% -64.51% -9.24% 0.05% -0.63%
P/E -5.5x -5.81x -5.17x -7.27x -37.1x -
PBR 12.1x 27x -60.3x -9.19x -7.54x -7.54x
PEG - 0.61x 0.1x 0.2x 0.5x -
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -6.31x -6.39x -5.4x -8.43x -35.4x -
EV / EBIT -6.28x -6.35x -5.34x -8.33x -33.8x -10.6x
EV / FCF -12.7x -12.5x -13.1x -16.2x 451x -19x
FCF Yield -7.86% -7.98% -7.61% -6.18% 0.22% -5.26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.02 -0.0181 -0.006775 -0.004125 -0.000808 -
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.908 -2.092 -0.8796 -0.5111 -0.1218 -
EBIT 1 -1.917 -2.106 -0.8891 -0.5168 -0.1275 -0.4036
Net income 1 -2.058 -2.228 -0.8995 -0.5763 -0.1163 0.000002
Net Debt 1 -0.8921 -0.4512 -0.0543 -0.006952 -0.004865 -0.0319
Reference price 2 0.1100 0.1050 0.0350 0.0300 0.0300 0.0300
Nbr of stocks (in thousands) 117,472 131,672 137,148 143,814 143,814 143,814
Announcement Date 4/29/21 4/26/22 6/15/23 5/28/25 5/28/25 4/29/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.13x3.77x6.74x3.81% 209B
11.41x2.7x5.82x5.21% 157B
14.47x4.04x6.82x3.28% 92.89B
12.76x0.42x6.03x3.16% 84B
23.21x6.21x14.51x-.--% 60.44B
30.58x2.94x7.55x1.25% 53.19B
14.17x2.92x5.8x0.64% 29.61B
10.71x3.63x5.32x5.7% 25.03B
12.32x4.12x7.69x4.3% 23.34B
Average 16.53x 3.42x 7.36x 3.04% 81.57B
Weighted average by Cap. 16.63x 3.31x 7.11x 3.42%

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. CLZ Stock
  4. CNSUF Stock
  5. Valuation Canasil Resources Inc.