Company Valuation: Mirasol Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 20.58 29.64 34.03 61.71 25.79 30.82
Change - 44.06% 14.8% 81.35% -58.2% 19.48%
Enterprise Value (EV) 1 4.607 18.68 27.8 53.57 23.43 31.94
Change - 305.54% 48.8% 92.7% -56.27% 36.34%
P/E -3.48x -4.99x -6.69x -5.5x -2.76x -2.94x
PBR 1.12x 2.4x 4.36x 6.63x 7x -141x
PEG - -4.84x 0.5x -0.1x 0.1x 0.81x
Capitalization / Revenue - - 68,511,541x 3,861,284,946x - 300,627,885x
EV / Revenue - - - - - -
EV / EBITDA -0.73x -3.13x -5.55x -5.31x -2.52x -3.25x
EV / EBIT -0.73x -3.07x -5.49x -5.27x -2.51x -3.19x
EV / FCF -1.12x -5.43x -8.87x -10.6x -4.67x -6.3x
FCF Yield -89.3% -18.4% -11.3% -9.39% -21.4% -15.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1091 -0.1102 -0.0942 -0.1711 -0.1343 -0.1294
Distribution rate - - - - - -
Net sales - - 0.4967 0.016 - 0.1025
EBITDA 1 -6.29 -5.962 -5.012 -10.09 -9.302 -9.815
EBIT 1 -6.353 -6.08 -5.064 -10.16 -9.339 -10.01
Net income 1 -5.902 -5.963 -5.081 -9.797 -8.922 -9.953
Net Debt 1 -15.97 -10.96 -6.228 -8.139 -2.367 1.124
Reference price 2 0.3800 0.5500 0.6300 0.9400 0.3700 0.3800
Nbr of stocks (in thousands) 54,149 53,895 54,015 65,650 69,715 81,101
Announcement Date 10/27/20 10/26/21 10/27/22 10/26/23 10/29/24 10/24/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.44M
17.85x4.25x7.64x3.25% 236B
12.05x2.98x6.47x4.88% 175B
15.99x4.49x7.42x3.1% 103B
13.07x0.4x6.48x3.19% 94.46B
26.85x6.67x17.5x-.--% 67.92B
53.29x3.28x8.07x1.14% 59.82B
15.58x3.17x6.27x0.58% 32.9B
13.82x4.49x6.83x4.19% 30.59B
13.25x4.76x8.4x3.86% 26.3B
Average 20.20x 3.83x 8.34x 2.69% 82.55B
Weighted average by Cap. 18.77x 3.68x 8.01x 3.1%

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. MRZ Stock
  4. Valuation Mirasol Resources Ltd.