Company Valuation: Copper Standard Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 2.801 7.321 21.37 22.3 19.34
Change - 161.4% 191.89% 4.35% -13.29%
Enterprise Value (EV) 1 2.052 5.657 17.96 21.68 18.98
Change - 175.64% 217.42% 20.73% -12.43%
P/E -26.1x -26.7x -13.3x -22.4x -1.15x
PBR 6.14x 1.93x 1.56x 1.18x 4.46x
PEG 0.4x -3.03x -0.2x 0.4x -0x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -8.17x -9.28x -15.2x -16.3x -1.17x
EV / FCF -3.46x 17.2x 114x -47.4x 3.91x
FCF Yield -28.9% 5.83% 0.87% -2.11% 25.6%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0247 -0.0269 -0.0418 -0.0201 -0.3132
Distribution rate - - - - -
Net sales - - - - -
EBITDA - - -0.949 -1.099 -1.919
EBIT 1 -0.2511 -0.6095 -1.179 -1.328 -16.27
Net income 1 -0.2725 -0.672 -1.284 -0.8551 -16.32
Net Debt 1 -0.7484 -1.664 -3.414 -0.6202 -0.3518
Reference price 2 0.6450 0.7200 0.5550 0.4500 0.3600
Nbr of stocks (in thousands) 13,027 30,505 38,505 49,553 53,709
Announcement Date 3/29/22 4/28/23 4/17/24 4/24/25 4/28/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 22.83M
19.27x3.8x6.79x3.79% 211B
11.91x2.81x6.12x5.06% 164B
14.89x4.23x7.01x3.39% 95.55B
12.51x0.42x5.95x2.86% 84.91B
22.47x6.03x14.09x-.--% 58.51B
31.33x2.96x7.62x1.22% 53.67B
14.45x2.99x5.94x0.62% 30.64B
10.69x3.62x5.34x5.71% 24.98B
12.15x4.35x7.73x4.18% 23.67B
Average 16.63x 3.47x 7.40x 2.98% 74.68B
Weighted average by Cap. 16.73x 3.34x 7.15x 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. CSR Stock
  4. Valuation Copper Standard Resources Inc.