Company Valuation: Cartier Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 66.58 43.63 31.48 33.42 29.17 111.1
Change - -34.47% -27.84% 6.16% -12.72% 280.8%
Enterprise Value (EV) 1 53.47 37.47 24.55 28.69 27.88 103.2
Change - -29.93% -34.47% 16.85% -2.83% 270.32%
P/E -73.1x -150x -25.4x -22.2x -2.8x -24.1x
PBR 2.39x 1.52x 0.8x 0.79x 0.87x 2.84x
PEG - 2.2x -0x -2.51x -0x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -46.8x -28.8x -18.1x -19x -2.48x -54.7x
EV / EBIT -46.7x -28.8x -18.1x -19x -2.48x -19.6x
EV / FCF -33.9x -4.15x -5.98x -4.08x -2.5x -62.4x
FCF Yield -2.95% -24.1% -16.7% -24.5% -40% -1.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004241 -0.001335 -0.003939 -0.004288 -0.0286 -0.0104
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.144 -1.302 -1.356 -1.508 -11.22 -1.887
EBIT 1 -1.144 -1.303 -1.359 -1.511 -11.22 -5.279
Net income 1 -0.8522 -0.2904 -1.054 -1.388 -10.14 -4.339
Net Debt 1 -13.11 -6.161 -6.929 -4.731 -1.29 -7.834
Reference price 2 0.3100 0.2000 0.1000 0.0950 0.0800 0.2500
Nbr of stocks (in thousands) 214,784 218,145 314,820 351,800 364,611 444,303
Announcement Date 4/21/21 4/20/22 4/19/23 4/16/24 4/25/25 4/23/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.87x4.12x7.37x3.47% 229B
11.93x2.97x6.47x4.92% 174B
15.77x4.48x7.44x3.2% 101B
12.6x0.39x6.28x3.29% 91.04B
25.28x6.76x16.07x-.--% 66.32B
51.85x3.2x8.02x1.77% 58.2B
15.15x3.13x6.2x0.59% 32.44B
13.3x4.31x6.5x4.4% 29.35B
13.31x4.79x8.51x3.82% 25.96B
Average 20.01x 3.80x 8.09x 2.83% 89.79B
Weighted average by Cap. 19.22x 3.64x 7.78x 3.25%

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. ECR Stock
  4. ECRFF Stock
  5. Valuation Cartier Resources Inc.