Company Valuation: Canstar Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 3.166 32.72 11.45 4.414 3.516 10.19
Change - 933.49% -65.02% -61.44% -20.34% 189.93%
Enterprise Value (EV) 1 3.028 28.37 6.459 3.53 3.022 10.2
Change - 836.91% -77.23% -45.34% -14.41% 237.63%
P/E -19.9x -17.7x -1.19x -0.79x -2.43x -6.71x
PBR 0.4x 2.23x 0.88x 5.72x 7.45x -46.9x
PEG - -0x -0x 0x 0x -0.76x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -20.9x -23.6x -5.57x -0.63x -2.44x -5.98x
EV / EBIT -20.9x -20.2x -0.73x -0.63x -2.44x -5.97x
EV / FCF -9.17x -28.6x -5.36x -1.58x -3.65x -13.8x
FCF Yield -10.9% -3.5% -18.7% -63.2% -27.4% -7.25%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003267 -0.0214 -0.0884 -0.0508 -0.0103 -0.0112
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.1446 -1.2 -1.16 -5.633 -1.236 -1.707
EBIT 1 -0.1452 -1.401 -8.894 -5.637 -1.239 -1.71
Net income 1 -0.1506 -1.427 -8.855 -5.586 -1.278 -1.649
Net Debt 1 -0.1376 -4.347 -4.987 -0.8832 -0.4944 0.007934
Reference price 2 0.0650 0.3800 0.1050 0.0400 0.0250 0.0750
Nbr of stocks (in thousands) 48,700 86,093 109,004 110,343 140,641 135,921
Announcement Date 10/28/20 10/22/21 10/25/22 10/23/23 10/16/24 10/22/25
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.36M
19.88x4.09x7.31x3.49% 228B
11.39x2.85x6.21x5.16% 167B
15.61x4.44x7.36x3.23% 100B
12.3x0.38x6.17x3.38% 88.85B
25.39x6.93x16.84x-.--% 66.64B
50.43x3.13x7.66x1.21% 56.62B
14.62x3.03x5.99x0.62% 31.27B
12.95x4.19x6.32x4.52% 28.57B
13.13x4.72x8.39x3.87% 25.59B
Average 19.52x 3.75x 8.03x 2.83% 79.2B
Weighted average by Cap. 18.67x 3.61x 7.73x 3.28%

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. ROX Stock
  4. Valuation Canstar Resources Inc.