Company Valuation: Condor Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 32.26 14.59 14.59 16.23 24 19.67
Change - -54.77% 0% 11.25% 47.83% -18.04%
Enterprise Value (EV) 1 31.52 14.27 13.96 13.95 23.73 19.49
Change - -54.72% -2.18% -0.05% 70.05% -17.86%
P/E 13.1x 121x 33.2x 12.9x -5.07x -13.1x
PBR 5.53x 2.36x 2.07x 1.57x 4.21x 3.45x
PEG - -1.3x 0x 0x 0x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -50.3x -297x -22.1x -96.7x -15.2x -11.3x
EV / FCF -33.9x -12x -14.7x -4.39x 56.6x -15.4x
FCF Yield -2.95% -8.32% -6.79% -22.8% 1.77% -6.48%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0199 0.000949 0.003463 0.008937 -0.0336 -0.009932
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - -0.2408 -0.1138 -0.8488 -1.006
EBIT 1 -0.627 -0.0481 -0.6304 -0.1443 -1.562 -1.719
Net income 1 2.334 0.1195 0.4394 1.223 -4.736 -1.474
Net Debt 1 -0.7433 -0.3198 -0.631 -2.279 -0.2688 -0.1759
Reference price 2 0.2600 0.1150 0.1150 0.1150 0.1700 0.1300
Nbr of stocks (in thousands) 124,072 126,882 126,882 141,155 141,155 151,283
Announcement Date 6/28/21 6/28/22 6/26/23 6/28/24 6/27/25 6/29/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.51M
18.11x3.87x6.91x3.62% 213B
11.29x2.77x5.93x5.25% 163B
13.6x3.96x6.66x3.72% 88.87B
11.89x0.4x5.55x3.13% 80.35B
20.82x6.08x13.83x0.05% 60.91B
27.78x2.96x7.5x1.34% 54.16B
16.58x3.2x6.82x0.62% 29.69B
11.52x4.06x5.99x4.72% 28.75B
12.96x4.6x8.07x4.43% 23.82B
Average 16.06x 3.55x 7.47x 2.99% 74.23B
Weighted average by Cap. 15.85x 3.38x 7.13x 3.43%

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. CN Stock
  4. Valuation Condor Resources Inc.