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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.34x3.87x6.99x3.62% 215B
11.07x2.75x5.99x5.31% 160B
14.86x4.27x7.05x3.2% 97.7B
11.68x0.37x5.99x3.52% 85.53B
25.87x6.35x16.55x-.--% 62.7B
54.94x3.12x7.65x2.33% 56.49B
15.47x3.15x6.21x0.59% 31.78B
12.35x3.93x6.05x5.04% 26.51B
12.87x4.65x8.15x3.86% 24.88B
Average 19.49x 3.61x 7.85x 3.05% 84.48B
Weighted average by Cap. 17.88x 3.44x 7.48x 3.45%

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. CSRIF Stock
  5. Valuation Copper Standard Resources Inc.