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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 67.61M
17.98x4.26x7.66x3.23% 237B
12.28x3.02x6.58x4.79% 177B
17x4.81x7.94x2.83% 109B
13.22x0.4x6.53x3.14% 95.47B
28.4x7.02x18.44x-.--% 71.85B
52.91x3.26x8.03x1.17% 59.4B
15.68x3.24x6.4x0.57% 33.95B
14.65x4.79x7.22x3.97% 32.33B
13.51x4.87x8.64x3.76% 26.27B
Average 20.63x 3.96x 8.61x 2.61% 84.34B
Weighted average by Cap. 19.10x 3.80x 8.25x 3.01%

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.