Company Valuation: Minsud Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9.373 39.33 42.61 134.6 140.2 100.1
Change - 319.67% 8.33% 215.77% 4.2% -28.58%
Enterprise Value (EV) 1 8.625 36.73 39.75 131.1 139.5 99.56
Change - 325.78% 8.25% 229.72% 6.42% -28.63%
P/E -5.55x -17.4x -11.8x -13.6x 17.3x -50x
PBR 0.92x 3.54x 4.09x 27.1x 6.39x 6.54x
PEG - -0.6x -0.2x -0x -0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -16.4x 118x - - - -
EV / EBIT -6.57x -77.5x -33.6x -21.3x -49x -65.3x
EV / FCF -3.39x -12.1x -4.42x 9.47x -5x -264x
FCF Yield -29.5% -8.28% -22.6% 10.6% -20% -0.38%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0108 -0.0138 -0.022 -0.0603 0.0491 -0.012
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.5274 0.3108 - - - -
EBIT 1 -1.312 -0.4737 -1.185 -6.161 -2.847 -1.525
Net income 1 -1.69 -2.154 -3.604 -9.888 8.082 -1.989
Net Debt 1 -0.7473 -2.609 -2.857 -3.476 -0.7066 -0.5805
Reference price 2 0.0600 0.2400 0.2600 0.8200 0.8500 0.6000
Nbr of stocks (in thousands) 156,211 163,891 163,891 164,091 164,949 166,895
Announcement Date 4/30/21 4/29/22 4/21/23 4/26/24 4/28/25 4/30/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 68.45M
16.72x4.02x7.24x3.49% 222B
11.26x2.81x6.08x5.23% 164B
14.97x4.3x7.1x3.18% 99.04B
11.83x0.38x6x3.51% 85.97B
26.27x6.38x16.92x-.--% 64.81B
55.83x3.16x7.75x2.29% 57.23B
15.81x3.21x6.34x0.57% 32.77B
13x4.16x6.4x4.78% 28.22B
13.33x4.82x8.46x3.72% 26.28B
Average 19.89x 3.69x 8.03x 2.98% 78.02B
Weighted average by Cap. 18.19x 3.53x 7.66x 3.37%

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. MSR Stock
  4. Valuation Minsud Resources Corp.