Company Valuation: PureBase Corporation

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 17.13 53.85 35.26 23.09 18.76 12.82
Change - 214.3% -34.52% -34.52% -18.75% -31.65%
Enterprise Value (EV) 1 18.5 56.12 36.02 25.02 20.35 13.62
Change - 203.38% -35.81% -30.53% -18.67% -33.07%
P/E -11.4x -6.48x -1.07x -2.54x -12.4x -5.31x
PBR -13.2x -24.6x -61.6x -10.4x -18.9x -13.8x
PEG - -0x -0x 0x 0.1x -0.1x
Capitalization / Revenue 101x 146x 74.8x 70.8x 60.4x 44.9x
EV / Revenue 109x 152x 76.4x 76.8x 65.5x 47.7x
EV / EBITDA -13.9x -6.98x - - -14.8x -9.24x
EV / EBIT -12x -6.81x -1.11x -2.88x -14.8x -9.21x
EV / FCF -21x 24.9x 3.2x 10.6x -11.5x -22.8x
FCF Yield -4.76% 4.02% 31.3% 9.45% -8.72% -4.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.007005 -0.0386 -0.1427 -0.0394 -0.006021 -0.008655
Distribution rate - - - - - -
Net sales 1 0.1694 0.3694 0.4716 0.3259 0.3105 0.2854
EBITDA 1 -1.335 -8.038 - - -1.372 -1.474
EBIT 1 -1.535 -8.239 -32.54 -8.703 -1.375 -1.48
Net income 1 -1.505 -8.307 -32.58 -9.087 -1.478 -2.28
Net Debt 1 1.366 2.271 0.7613 1.935 1.592 0.799
Reference price 2 0.079700 0.250000 0.152800 0.100000 0.074900 0.046000
Nbr of stocks (in thousands) 214,951 215,381 230,753 230,863 250,447 278,718
Announcement Date 3/16/21 3/15/22 2/28/23 2/28/24 2/28/25 3/18/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 175K
14.97x1.8x8.64x1.79% 57.97B
32.25x5.93x17.43x0.69% 35.49B
33.26x3.44x17.66x0.93% 34.08B
27.43x4.36x14.51x0.86% 31.9B
11.44x1.38x6.41x2.68% 29.03B
23.52x7.32x14.39x2.02% 27.18B
72.42x4.52x69.92x0.32% 22.41B
15.44x1.97x7.91x1.39% 20.96B
10.38x1.13x5.54x1% 14.54B
Average 26.79x 3.54x 18.04x 1.3% 27.36B
Weighted average by Cap. 25.92x 3.54x 16.72x 1.36%

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. PUBC Stock
  4. Valuation PureBase Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!