Company Valuation: Enertopia Corp.

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 1.285 8.756 7.446 3.41 1.505 4.07
Change - 581.58% -14.97% -54.2% -55.86% 170.38%
Enterprise Value (EV) 1 1.215 8.387 4.387 2.161 1.258 3.995
Change - 590.39% -47.7% -50.74% -41.8% 217.63%
P/E 37.6x -21.8x 4.8x -1.86x -1.51x -6.39x
PBR -3.27x -1,499x 2.61x 3.32x 54.1x -20.5x
PEG - 0x -0x 0x 0x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -8.32x -14.5x -2.9x -1.86x -1.96x -8.47x
EV / FCF 8.09x 85.5x -12.1x -3.06x -3.12x -21.4x
FCF Yield 12.4% 1.17% -8.23% -32.7% -32% -4.67%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.00532 -0.0578 0.2 -0.2361 -0.1287 -0.0616
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.146 -0.5791 -1.512 -1.161 -0.6401 -0.4718
Net income 1 0.0341 -0.3894 1.974 -1.831 -0.9985 -0.5068
Net Debt 1 -0.0699 -0.3693 -3.059 -1.249 -0.2474 -0.0747
Reference price 2 0.2000 1.2580 0.9600 0.4395 0.1940 0.3936
Nbr of stocks (in thousands) 6,424 6,961 7,756 7,758 7,758 10,339
Announcement Date 11/3/20 11/10/21 11/29/22 11/29/23 11/23/24 12/16/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.26x9.76x14.96x2.05% 165B
24.1x3.59x8.54x0.83% 103B
11.63x1.35x5.58x3.05% 53.49B
19.27x3.62x12.35x0.91% 21.65B
34.37x - - 1.18% 21B
7.1x0.29x7.99x5.99% 19.58B
19.74x1.15x9.92x2.22% 16.5B
10.92x1.52x10.51x3.01% 16.44B
Average 19.05x 3.04x 9.98x 2.41% 52.08B
Weighted average by Cap. 21.73x 5.52x 11.14x 2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!