Company Valuation: Sama Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 30.31 31.79 28.57 24.21 19.81 13.2
Change - 4.89% -10.12% -15.27% -18.18% -33.33%
Enterprise Value (EV) 1 28.22 29.69 21.21 21.25 18.15 12.48
Change - 5.19% -28.55% 0.18% -14.6% -31.23%
P/E -2.64x -127x 13x -6.11x 1.61x 10x
PBR 0.73x 0.8x 1.21x 1.72x 0.73x 0.46x
PEG - 1.3x -0x 0x -0x -0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -19.6x -34.9x -2.91x -3.64x -8.36x -20.2x
EV / EBIT -19.3x -34.1x -2.78x -3.44x -8.07x -19.9x
EV / FCF 10.8x -7.61x -5.54x -5.13x -45.7x -66.4x
FCF Yield 9.24% -13.1% -18.1% -19.5% -2.19% -1.51%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0531 -0.001146 0.01 -0.018 0.056 0.006
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.441 -0.8497 -7.277 -5.838 -2.17 -0.6184
EBIT 1 -1.465 -0.8709 -7.628 -6.185 -2.25 -0.6263
Net income 1 -11.49 -0.2497 2.249 -3.955 12.31 1.43
Net Debt 1 -2.085 -2.1 -7.358 -2.956 -1.658 -0.7246
Reference price 2 0.1400 0.1450 0.1300 0.1100 0.0900 0.0600
Nbr of stocks (in thousands) 216,466 219,218 219,768 220,068 220,068 220,068
Announcement Date 4/26/21 4/29/22 4/26/23 4/26/24 4/25/25 4/30/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.85M
16x3.73x6.74x3.67% 207B
10.65x2.52x5.57x5.61% 146B
13.93x4.1x6.78x3.47% 98.04B
11.13x0.37x5.93x3.11% 84.62B
26.87x5.99x16.04x-.--% 59.82B
100.1x3.06x7.48x1.75% 54.72B
14.09x2.93x5.68x0.58% 30.52B
10.93x3.48x5.27x5.61% 23.54B
9.8x3.6x6.07x5.03% 21.91B
Average 23.72x 3.31x 7.28x 3.2% 72.67B
Weighted average by Cap. 20.87x 3.23x 7.13x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sama Resources Inc.

Historical PBR trend

Valuation ratios - PBR - Sama Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sama Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sama Resources Inc.

  1. Stock Market
  2. Stocks
  3. SME Stock
  4. Valuation Sama Resources Inc.