Company Valuation: Sirios Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 26.68 19.2 14.07 14.76 21.62 20.64
Change - -28.06% -26.72% 4.91% 46.52% -4.55%
Enterprise Value (EV) 1 24.22 15.59 13.64 12.14 19.68 17.73
Change - -35.65% -12.45% -11.01% 62.06% -9.9%
P/E -8.81x -15x -17.2x 43.4x -19.6x -23.6x
PBR 0.97x 0.63x 0.44x 0.43x 0.6x 0.56x
PEG - 0.2x 0.4x -0x 0x 0.8x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -22.6x -19.7x -20.2x 16.4x -21.4x -22.2x
EV / EBIT -5.85x -18.8x -20x 16.5x -21.2x -13.5x
EV / FCF -18.9x -13.1x -2.03x -8.36x -6.55x -20.8x
FCF Yield -5.29% -7.62% -49.3% -12% -15.3% -4.81%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0176 -0.006321 -0.003496 0.001268 -0.003566 -0.002541
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.07 -0.7905 -0.6767 0.7407 -0.9211 -0.7973
EBIT 1 -4.137 -0.831 -0.6819 0.7379 -0.9264 -1.31
Net income 1 -2.92 -1.21 -0.7697 0.3298 -0.9944 -0.8368
Net Debt 1 -2.464 -3.611 -0.4228 -2.616 -1.946 -2.91
Reference price 2 0.1550 0.0950 0.0600 0.0550 0.0700 0.0600
Nbr of stocks (in thousands) 172,159 202,070 234,457 268,331 308,916 343,988
Announcement Date 10/13/20 10/22/21 10/24/22 10/27/23 10/25/24 10/24/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 89.45M
12.96x4.83x7.58x0.82% 134B
16.45x6.45x9.02x0.79% 104B
13.32x3.35x4.99x1.84% 75.27B
31.29x18.83x22.02x0.51% 69.71B
14.53x4.64x6.47x3.57% 57.78B
10.86x3.72x5.6x0.47% 37.13B
19.53x4.11x8.57x2% 25.31B
22.52x11.69x14.37x0.73% 22.27B
14.91x4.24x8.16x - 21.72B
Average 17.37x 6.88x 9.64x 1.34% 54.82B
Weighted average by Cap. 16.80x 6.85x 9.43x 1.25%

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. SOI Stock
  4. Valuation Sirios Resources Inc.