Company Valuation: Solaris Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 544.5 1,842 782.3 622.9 724.5 1,903 1,903 -
Change - 238.23% -57.52% -20.38% 16.33% 162.6% 0% -
Enterprise Value (EV) 1 544.5 1,808 767.8 613.4 742.4 1,824 1,794 1,903
Change - 232.06% -57.54% -20.1% 21.03% 145.62% -1.65% 6.08%
P/E ratio -14.7x - -9.15x -10.5x -6.35x -27x -30.2x -814x
PBR - - - - - - - -
PEG - - - 0.2x -0.1x 0.7x 2.8x 8.5x
Capitalization / Revenue - - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA -28.3x -30.7x -12.9x -15.2x -10.3x -41.9x -57.1x -82.7x
EV / EBIT -28.2x -30.5x -12.7x -14.9x -10.2x -43.9x -35.9x -
EV / FCF -36.8x -37.4x -12.9x -16x -12.2x 41.4x -14.8x -2.34x
FCF Yield -2.72% -2.67% -7.75% -6.26% -8.22% 2.41% -6.75% -42.8%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 -0.413 - -0.7036 -0.3927 -0.7024 -0.4227 -0.3773 -0.014
Distribution rate - - - - - - - -
Net sales 1 - - - - - - - -
EBITDA 1 -19.27 -58.94 -59.52 -40.24 -71.96 -43.5 -31.43 -23
EBIT 1 -19.34 -59.35 -60.31 -41.17 -72.98 -41.55 -49.9 -
Net income 1 -25.92 -56.8 -58.66 -41.01 -77.02 -44.85 -54.73 -
Net Debt 1 - -33.57 -14.54 -9.411 17.9 -79 -109 -
Reference price 3 6.08 16.94 6.44 4.13 4.46 11.40 11.40 11.40
Nbr of stocks (in thousands) 89,555 108,714 121,477 150,811 162,453 166,897 166,897 -
Announcement Date 4/19/21 3/24/22 3/30/23 3/29/24 3/20/25 - - -
1CAD in Million2USD in Million3CAD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-26.97x - -29.71x - 1.37B
13.28x3.26x5.93x4.03% 159B
13.52x2.77x6.35x4.5% 139B
18.35x4.58x8.35x2.87% 82.4B
53.06x0.48x8.29x1.6% 73.87B
33.18x7.52x18.27x-.--% 69.85B
-47.41x2.99x9.07x0.52% 47.27B
34.24x8.28x14.1x1.82% 37.06B
22.42x7.07x13.41x3.48% 29.42B
13.69x1.9x6.1x5.62% 27.19B
Average 12.74x 4.32x 6.02x 2.72% 66.63B
Weighted average by Cap. 17.65x 3.83x 8.81x 2.96%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SLS Stock
  4. Valuation Solaris Resources Inc.