Company Valuation: Domestic Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 10.66 6.893 1.06 0.5302 1.426 15.84
Change - -35.31% -84.62% -50% 168.87% 1,011.03%
Enterprise Value (EV) 1 10.01 6.593 1.029 1.032 1.962 14.79
Change - -34.11% -84.4% 0.33% 90.11% 653.99%
P/E -4.56x -4.21x -1.13x -0.26x -0.17x -4.67x
PBR 2.21x 1.22x 0.22x 0.2x 5.1x 4.79x
PEG - 0.1x 0x -0x 0x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -9.26x -5.75x -1.25x -1.45x -3.32x 5.93x
EV / EBIT -9.15x -5.74x -1.25x -0.53x -0.4x -8.38x
EV / FCF -8.3x -1.5x -0.86x 7.82x 14.9x -7.13x
FCF Yield -12% -66.5% -116% 12.8% 6.72% -14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.526 -0.3087 -0.1776 -0.3813 -0.3016 -0.0696
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.081 -1.147 -0.8232 -0.7094 -0.5919 2.496
EBIT 1 -1.094 -1.149 -0.8247 -1.945 -4.852 -1.765
Net income 1 -1.719 -1.511 -0.942 -2.022 -3.916 -2.335
Net Debt 1 -0.6491 -0.2998 -0.0318 0.5018 0.5364 -1.046
Reference price 2 2.4000 1.3000 0.2000 0.1000 0.0500 0.3250
Nbr of stocks (in thousands) 4,440 5,302 5,302 5,302 28,514 48,737
Announcement Date 4/30/21 4/22/22 4/14/23 4/26/24 4/24/25 4/29/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.97x8.9x13.76x2.41% 146B
24.35x3.29x7.94x0.96% 90.28B
11.7x1.47x5.58x2.92% 54.2B
50.91x - - 0.28% 35.43B
41.3x5.67x21.89x0.57% 28B
27.91x - - 1.9% 20.06B
7.74x0.26x8.17x5.66% 19.56B
12.75x1.43x6.27x2.69% 15.84B
Average 24.95x 3.51x 10.60x 2.17% 51.14B
Weighted average by Cap. 24.57x 5.26x 11.02x 1.99%

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. DMCU Stock
  4. DMCU.F Stock
  5. Valuation Domestic Metals Corp.