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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 239M
21.58x5.88x12.71x2.02% 176B
13.36x3.3x - 2.65% 143B
15.81x7.25x - 1.56% 99.31B
19.42x6.99x12.46x4.36% 93.33B
14.5x9.83x16.85x0.85% 82.51B
22.09x11.58x18.97x4.29% 74.75B
18.45x10.63x8.19x1.96% 67.48B
12.71x4.85x - 2.05% 46.62B
Average 17.24x 7.54x 13.83x 2.47% 87.04B
Weighted average by Cap. 17.59x 7.02x 13.68x 2.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dundee Corporation

Historical PBR trend

Valuation ratios - PBR - Dundee Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dundee Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dundee Corporation

  1. Stock Market
  2. Stocks
  3. DC.A Stock
  4. Valuation Dundee Corporation