Company Valuation: Silver Range Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 19.27 11.86 13.37 10.86 7.85 13.28
Change - -38.45% 12.77% -18.77% -27.74% 69.19%
Enterprise Value (EV) 1 18.44 5.741 6.339 4.084 4.761 10.33
Change - -68.87% 10.41% -35.57% 16.57% 116.9%
P/E 117x 2.8x -11x -10.8x -1.85x -13.5x
PBR 3.77x 1.17x 1.34x 1.12x 1.34x 2.5x
PEG - 0x 0x 0.5x -0x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -50.4x -10.1x -7.17x -6.85x -8.58x -15.6x
EV / EBIT -47.7x -9.65x -2.78x -4.75x -5.89x -7.67x
EV / FCF -63.1x -21.7x 25.6x -11.6x -14.7x -27.1x
FCF Yield -1.58% -4.61% 3.91% -8.61% -6.78% -3.69%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.002003 0.05 -0.0136 -0.0106 -0.0433 -0.009999
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3656 -0.5705 -0.8835 -0.5964 -0.5548 -0.6617
EBIT 1 -0.3866 -0.5948 -2.278 -0.8594 -0.8076 -1.347
Net income 1 0.1588 4.287 -1.192 -0.9873 -4.177 -0.7575
Net Debt 1 -0.8231 -6.118 -7.034 -6.779 -3.089 -2.955
Reference price 2 0.2350 0.1400 0.1500 0.1150 0.0800 0.1350
Nbr of stocks (in thousands) 81,984 84,709 89,154 94,466 98,127 98,383
Announcement Date 3/31/21 3/28/22 4/20/23 4/18/24 4/15/25 4/27/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.79M
19.21x3.84x6.84x3.76% 212B
11.5x2.73x5.85x5.19% 158B
16.69x4.25x7.12x2.83% 96.17B
12.81x0.42x6.05x3.15% 84.36B
23.25x6.22x14.53x-.--% 60.54B
28.18x2.79x7.23x1.33% 50.59B
15.01x2.85x5.83x0.67% 28.04B
11.25x3.83x5.6x5% 26.22B
12.76x4.5x7.91x4.29% 23.45B
Average 16.74x 3.49x 7.44x 2.91% 73.98B
Weighted average by Cap. 16.80x 3.37x 7.18x 3.34%

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. SNG Stock
  4. Valuation Silver Range Resources Ltd.