Company Valuation: Copper Road Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4.719 3.866 4.442 3.313 0.9752 6.286
Change - -18.08% 14.9% -25.41% -70.56% 544.54%
Enterprise Value (EV) 1 3.643 2.205 4.305 3.301 0.219 1.848
Change - -39.48% 95.24% -23.31% -93.37% 743.64%
P/E -6.42x -3.86x -2.17x -2.64x 0.17x 1.68x
PBR 5.27x 2.67x 63.1x -27.4x 1.96x 1.5x
PEG - 0.3x -0x 0x -0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -7.16x -2.76x -1.9x -2.94x -0.31x -6.69x
EV / FCF -36.8x -6.62x -3.53x -5.96x -0.71x -21.1x
FCF Yield -2.72% -15.1% -28.4% -16.8% -140% -4.73%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0288 -0.0246 -0.0484 -0.0227 0.0906 0.0416
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.5087 -0.7977 -2.261 -1.123 -0.6956 -0.276
Net income 1 -0.4788 -0.7046 -2.001 -1.123 5.441 2.714
Net Debt 1 -1.076 -1.661 -0.1369 -0.0117 -0.7562 -4.438
Reference price 2 0.1850 0.0950 0.1050 0.0600 0.0150 0.0700
Nbr of stocks (in thousands) 25,507 40,692 42,301 55,215 65,016 89,797
Announcement Date 4/20/21 4/29/22 4/25/23 4/26/24 4/24/25 4/24/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.98M
16x3.73x6.74x3.67% 207B
10.65x2.52x5.57x5.61% 146B
13.93x4.1x6.78x3.47% 98.04B
11.13x0.37x5.93x3.11% 84.62B
26.87x5.99x16.04x-.--% 59.82B
100.1x3.06x7.48x1.75% 54.72B
14.09x2.93x5.68x0.58% 30.52B
10.93x3.48x5.27x5.61% 23.54B
9.8x3.6x6.07x5.03% 21.91B
Average 23.72x 3.31x 7.28x 3.2% 72.66B
Weighted average by Cap. 20.87x 3.23x 7.13x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Copper Road Resources Inc.

Historical PBR trend

Valuation ratios - PBR - Copper Road Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Copper Road Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Copper Road Resources Inc.

  1. Stock Market
  2. Stocks
  3. CRD Stock
  4. Valuation Copper Road Resources Inc.