Company Valuation: Puma Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 14.96 52.47 22.13 14.06 16.17 32.93
Change - 250.86% -57.83% -36.49% 15.01% 103.71%
Enterprise Value (EV) 1 13.08 47.32 21.94 13.53 15.8 31.04
Change - 261.69% -53.63% -38.32% 16.78% 96.37%
P/E -8.46x -20.9x -16.5x -8.04x -13.7x 84.5x
PBR 2.22x 4.08x 1.62x 0.88x 0.89x 1.21x
PEG - -6.01x 0.3x -1.54x 0.3x -1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -10.5x -27.2x -10.1x -7.87x -11.7x -18.5x
EV / EBIT -9.92x -27x -10x -6.96x -11.1x -18.4x
EV / FCF -5.12x -15.9x -3.13x -4.49x -7.19x -14.6x
FCF Yield -19.5% -6.29% -32% -22.2% -13.9% -6.83%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0236 -0.0245 -0.0112 -0.0118 -0.006582 0.001952
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.245 -1.741 -2.167 -1.718 -1.347 -1.68
EBIT 1 -1.318 -1.751 -2.185 -1.946 -1.422 -1.688
Net income 1 -1.186 -2.036 -1.287 -1.605 -1.053 0.3629
Net Debt 1 -1.873 -5.156 -0.1905 -0.5222 -0.3611 -1.896
Reference price 2 0.2000 0.5100 0.1850 0.0950 0.0900 0.1650
Nbr of stocks (in thousands) 74,777 102,888 119,621 147,949 179,617 199,585
Announcement Date 6/25/21 6/28/22 6/27/23 6/26/24 6/27/25 6/18/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.64x4x7.21x3.51% 222B
11.39x2.83x6.13x5.17% 164B
15.2x4.37x7.22x3.13% 99.04B
11.75x0.37x5.97x3.53% 85.97B
26.27x6.38x16.92x-.--% 64.81B
57.3x3.23x7.93x2.23% 57.23B
16.27x3.3x6.52x0.56% 32.77B
13.56x4.35x6.7x4.59% 28.22B
13.22x4.77x8.4x3.76% 26.28B
Average 20.18x 3.74x 8.11x 2.94% 86.68B
Weighted average by Cap. 18.36x 3.55x 7.70x 3.35%

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. PUMA Stock
  4. PUMXF Stock
  5. Valuation Puma Exploration Inc.