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.($)
- - - - 62.46M
19.65x3.87x6.91x3.71% 215B
11.36x2.71x5.82x5.23% 157B
14.49x4.05x6.83x3.28% 92.98B
12.74x0.42x6.02x3.17% 83.85B
23.21x6.21x14.51x-.--% 60.44B
29.57x2.87x7.41x1.28% 51.76B
13.15x2.85x5.81x0.65% 29.31B
10.47x3.54x5.19x5.83% 24.49B
12.66x4.47x7.84x4.33% 23.17B
Average 16.37x 3.44x 7.37x 3.05% 73.74B
Weighted average by Cap. 16.66x 3.34x 7.15x 3.41%

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.