Company Valuation: Sable Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 79.85 55.42 31.5 14.33 8.612 12.79
Change - -30.6% -43.16% -54.51% -39.9% 48.54%
Enterprise Value (EV) 1 59.56 31.73 14.44 2.368 -0.4564 -2.085
Change - -46.73% -54.51% -83.59% -119.27% -356.71%
P/E 17.5x -5x -2.6x -1.01x -1.38x 0.66x
PBR 3.49x 2.19x 2.32x -80.8x -1.16x 0.95x
PEG - 0x -0.45x -0.1x 0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -12x -2.21x -0.71x -0.16x 0.07x -0.21x
EV / EBIT -11.8x -2.2x -0.71x -0.13x 0.06x -0.23x
EV / FCF -31.7x -3.45x -1.09x 0.46x -1.94x 0.16x
FCF Yield -3.16% -29% -91.4% 217% -51.5% 616%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.2 -0.4 -0.423 -0.4964 -0.2178 0.6086
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -4.97 -14.38 -20.28 -14.7 -6.914 9.772
EBIT 1 -5.057 -14.4 -20.33 -18.77 -7.115 8.935
Net income 1 4.408 -10.14 -11.91 -14.22 -6.246 18.4
Net Debt 1 -20.29 -23.69 -17.06 -11.96 -9.068 -14.88
Reference price 2 3.5000 2.0000 1.1000 0.5000 0.3000 0.4000
Nbr of stocks (in thousands) 22,816 27,710 28,636 28,656 28,706 31,980
Announcement Date 4/27/21 5/2/22 4/24/23 4/24/24 4/23/25 4/30/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.03M
15.96x3.73x6.78x3.63% 208B
10.76x2.54x5.66x5.58% 147B
13.32x3.9x6.42x3.71% 94.05B
10.8x0.36x5.81x3.39% 81.15B
25.96x5.77x15.86x-.--% 60.4B
118.73x3.12x7.63x1.16% 55.97B
12.02x2.93x5.52x0.55% 31.74B
11.45x4.25x7.17x4.31% 25.94B
12.14x3.9x5.9x5.05% 26.08B
Average 25.68x 3.39x 7.42x 3.04% 73B
Weighted average by Cap. 22.23x 3.25x 7.14x 3.46%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sable Resources Ltd.

Historical PBR trend

Valuation ratios - PBR - Sable Resources Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sable Resources Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sable Resources Ltd.

  1. Stock Market
  2. Stocks
  3. SAE Stock
  4. Valuation Sable Resources Ltd.