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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.72x4.02x7.24x3.49% 222B
11.26x2.81x6.08x5.23% 164B
14.97x4.3x7.1x3.18% 99.04B
11.83x0.38x6x3.51% 85.97B
26.27x6.38x16.92x-.--% 64.81B
55.83x3.16x7.75x2.29% 57.23B
15.81x3.21x6.34x0.57% 32.77B
13x4.16x6.4x4.78% 28.22B
13.33x4.82x8.46x3.72% 26.28B
Average 19.89x 3.69x 8.03x 2.98% 86.68B
Weighted average by Cap. 18.19x 3.53x 7.66x 3.37%

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.