Company Valuation: Spartacus Metals Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8.751 6.177 1.93 4.89 1.428 1.587
Change - -29.41% -68.75% 153.33% -70.79% 11.11%
Enterprise Value (EV) 1 7.963 5.438 1.685 4.619 1.018 1.434
Change - -31.72% -69% 174.05% -77.96% 40.86%
P/E -29x -44.5x -6.78x -193x -1.43x -2.23x
PBR 4.63x 3.53x 1.32x 3.4x 1.64x 10.1x
PEG - 0.8x -0x 2.1x -0x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 72.5x -18.5x -19.4x -15.9x -2.66x -5.5x
EV / EBIT -26.1x -11x -5.92x -14.2x -1.03x -1.77x
EV / FCF -15.6x -27.6x -4.35x -30.3x 16.7x -27.1x
FCF Yield -6.41% -3.62% -23% -3.3% 6% -3.69%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.047 -0.0216 -0.0443 -0.003945 -0.1259 -0.0897
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 0.1099 -0.2946 -0.0869 -0.2912 -0.3822 -0.2605
EBIT 1 -0.3047 -0.4926 -0.2849 -0.3262 -0.992 -0.8117
Net income 1 -0.3017 -0.1388 -0.2849 -0.0254 -0.942 -0.7117
Net Debt 1 -0.7873 -0.7394 -0.2449 -0.2711 -0.4103 -0.153
Reference price 2 1.3600 0.9600 0.3000 0.7600 0.1800 0.2000
Nbr of stocks (in thousands) 6,434 6,434 6,434 6,434 7,934 7,934
Announcement Date 4/29/21 4/26/22 4/27/23 4/29/24 4/28/25 4/2/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.18M
6.94x1.51x4.74x - 1.96B
4.59x1.08x1.66x - 1.27B
192.31x - - - 139M
Average 67.94x 1.29x 3.20x 841.38M
Weighted average by Cap. 13.69x 1.34x 3.53x

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. SPAR Stock
  4. Valuation Spartacus Metals Inc.