Company Valuation: Pacific Cascade Minerals Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 4.344 4.119 2.031 2.557 1.379 4.971
Change - -5.18% -50.7% 25.9% -46.06% 260.41%
Enterprise Value (EV) 1 4.438 4.059 2.03 2.384 1.109 4.737
Change - -8.54% -49.99% 17.43% -53.5% 327.33%
P/E -24.9x -4.19x -5x -16.8x -4.14x -11.1x
PBR 160x 11.3x 4.03x 2.29x 0.88x 2.84x
PEG - -0x 0.1x 0.2x -0.1x -0.9x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -41x -4.41x -5.26x -6.03x -3.88x -7.45x
EV / FCF -5.51x 46.4x -6.14x -7.96x -2.44x -12.3x
FCF Yield -18.2% 2.15% -16.3% -12.6% -40.9% -8.11%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.016 -0.0537 -0.02 -0.005957 -0.009657 -0.0109
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - -0.3868 -0.2772 -0.3227
EBIT 1 -0.1082 -0.9199 -0.3859 -0.3955 -0.2859 -0.6361
Net income 1 -0.1726 -0.9597 -0.3984 -0.1429 -0.3084 -0.3847
Net Debt 1 0.0941 -0.06 -0.000788 -0.1729 -0.2707 -0.2337
Reference price 2 0.4000 0.2250 0.1000 0.1000 0.0400 0.1200
Nbr of stocks (in thousands) 10,861 18,308 20,308 25,568 34,480 41,424
Announcement Date 1/14/21 1/24/22 1/24/23 1/22/24 1/24/25 1/15/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.69x3.74x6.67x3.81% 206B
10.91x2.65x5.72x5.37% 156B
13.38x3.95x6.61x3.74% 88.67B
12.4x0.4x5.75x3.02% 80.26B
22.93x6.14x14.21x-.--% 59.7B
26.52x2.86x7.36x1.3% 52.07B
15.55x3.06x6.41x0.64% 29.34B
10.79x3.76x5.57x5.03% 26.07B
12.79x4.52x7.93x4.28% 23.78B
Average 15.89x 3.45x 7.36x 3.02% 80.23B
Weighted average by Cap. 15.68x 3.29x 7.02x 3.49%

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. BMV Stock
  4. PCV.H Stock
  5. Valuation Pacific Cascade Minerals Inc.