Company Valuation: Noram Lithium Corp.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 59.6 62.02 79.13 17.34 8.051 12.52
Change - 4.06% 27.59% -78.09% -53.56% 55.56%
Enterprise Value (EV) 1 58.03 60.58 67.01 13.75 7.624 12.51
Change - 4.39% 10.62% -79.48% -44.55% 64.13%
P/E -8.84x -11.5x -16.6x -3.06x -2.55x -15.5x
PBR 12.7x 11.5x 5.84x 2.18x 1.39x 2.3x
PEG - 0.4x 0.6x -0.2x 0.1x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -11.8x -11.5x -12.8x -2.18x -2.36x -8.99x
EV / EBIT -11.7x -11.5x -12.8x -2.18x -2.36x -8.98x
EV / FCF 102x -183x -14.7x -2x -3.97x -16.8x
FCF Yield 0.98% -0.55% -6.8% -50% -25.2% -5.94%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0996 -0.072 -0.0536 -0.0637 -0.0354 -0.009052
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -4.938 -5.252 -5.22 -6.303 -3.235 -1.392
EBIT 1 -4.94 -5.254 -5.221 -6.305 -3.238 -1.393
Net income 1 -4.997 -5.321 -4.708 -5.662 -3.153 -0.8098
Net Debt 1 -1.566 -1.441 -12.11 -3.587 -0.4263 -0.009528
Reference price 2 0.8800 0.8300 0.8900 0.1950 0.0900 0.1400
Nbr of stocks (in thousands) 67,725 74,722 88,908 88,908 89,453 89,453
Announcement Date 5/31/21 5/31/22 5/31/23 5/29/24 6/2/25 6/1/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.57M
26.53x10.25x15.7x1.95% 174B
24.23x3.6x8.61x0.83% 103B
11.21x1.3x5.36x3.17% 51.44B
26.84x5.27x7.98x1.72% 49.59B
14.43x4.29x7.03x5.54% 24.15B
74.34x4.22x12.76x0.03% 22.86B
19.41x3.55x12.12x0.98% 21.78B
6.84x0.28x7.74x6.21% 18.67B
Average 25.48x 4.10x 9.66x 2.55% 51.72B
Weighted average by Cap. 24.96x 5.94x 11.08x 2.03%

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. NRM Stock
  4. Valuation Noram Lithium Corp.