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.($)
19.3x3.98x7.11x3.6% 221B
11.27x2.81x6.12x5.22% 164B
15.53x4.37x7.24x3.25% 99.67B
12.08x0.38x6.09x3.44% 87.28B
25.39x6.93x18.69x-.--% 66.64B
49.78x3.09x7.58x1.23% 55.89B
14.5x3x5.94x0.62% 31.16B
13.03x4.22x6.36x4.49% 28.75B
12.77x4.58x8.14x3.98% 24.83B
Average 19.29x 3.71x 8.14x 2.87% 86.59B
Weighted average by Cap. 18.39x 3.56x 7.79x 3.32%

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.