Company Valuation: Dundee Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 143.3 124.7 125.1 81.55 127.9 342
Change - -12.98% 0.31% -34.8% 56.8% 167.46%
Enterprise Value (EV) 1 73.1 40.05 86.57 76.13 108.5 199.8
Change - -45.22% 116.17% -12.05% 42.51% 84.12%
P/E -2.01x -1.3x 10.1x -2.13x 2.38x 1.16x
PBR 0.38x 0.48x 0.45x 0.33x 0.45x 0.56x
PEG - -0x -0x 0x -0x 0x
Capitalization / Revenue 4.42x 6.76x 14.5x 12x 27.6x 63.8x
EV / Revenue 2.25x 2.17x 10x 11.2x 23.4x 37.2x
EV / EBITDA -2.67x -3.14x -4.38x -6.47x -8.36x -19.2x
EV / EBIT -2.37x -2.05x -4.16x -5.75x -7.79x -17.6x
EV / FCF 10.1x 525x -4.78x 23.4x -12.3x -4.89x
FCF Yield 9.91% 0.19% -20.9% 4.28% -8.12% -20.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6911 -1.093 0.14 -0.4328 0.6 3.27
Distribution rate - - - - - -
Net sales 1 32.42 18.45 8.654 6.792 4.633 5.364
EBITDA 1 -27.41 -12.76 -19.75 -11.76 -12.97 -10.43
EBIT 1 -30.89 -19.54 -20.81 -13.24 -13.93 -11.35
Net income 1 -65.39 -93.02 17.11 -38.81 59.11 320.5
Net Debt 1 -70.2 -84.65 -38.51 -5.412 -19.37 -142.2
Reference price 2 1.390 1.420 1.420 0.920 1.430 3.800
Nbr of stocks (in thousands) 103,093 87,812 88,083 88,636 89,415 89,994
Announcement Date 3/30/21 3/28/22 3/28/23 3/28/24 3/25/25 3/25/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 363M
21.39x6.09x13.04x1.95% 182B
15.34x3.69x - 2.31% 167B
17.7x7.72x - 1.41% 111B
25.24x13.22x22.68x3.86% 83.07B
14.47x5.45x - 1.81% 53.19B
12.29x1.9x5.82x1.19% 49.49B
5.64x5.9x4.07x3.32% 38.73B
14.73x5.34x16.64x1.79% 34.33B
Average 15.85x 6.16x 12.45x 2.21% 79.82B
Weighted average by Cap. 17.55x 6.23x 13.61x 2.18%

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. DC.A Stock
  4. Valuation Dundee Corporation