Company Valuation: Sparton Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6.973 10.29 8.236 6.74 4.245 4.556
Change - 47.51% -19.93% -18.16% -37.02% 7.32%
Enterprise Value (EV) 1 7.194 10.28 8.374 6.556 4.521 4.542
Change - 42.91% -18.54% -21.72% -31.04% 0.47%
P/E -10.2x -27.8x -22.9x -19.1x -5.9x -11.6x
PBR 10.9x 10x 8.34x 5.25x 4.28x 4.35x
PEG - 0.6x 4.97x 2.61x -0.1x 0.2x
Capitalization / Revenue - 21,849,206x 7,212,572x 7,064,418x - -
EV / Revenue - - - - - -
EV / EBITDA -10.7x -35.9x -28.4x -24.4x -5.2x -8.08x
EV / EBIT -10.6x -34.8x -26.4x -20.9x -5.08x -7.79x
EV / FCF -30.1x -39.8x -84.8x -29.7x -8.25x -50.6x
FCF Yield -3.33% -2.51% -1.18% -3.37% -12.1% -1.98%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004907 -0.002519 -0.002403 -0.002227 -0.004239 -0.002163
Distribution rate - - - - - -
Net sales - 0.4708 1.142 0.9541 - -
EBITDA 1 -0.6701 -0.2865 -0.2953 -0.2687 -0.8699 -0.5624
EBIT 1 -0.6756 -0.2956 -0.3173 -0.3136 -0.8906 -0.5829
Net income 1 -0.653 -0.3603 -0.3534 -0.3309 -0.7069 -0.3691
Net Debt 1 0.2211 -0.005104 0.1387 -0.1843 0.2764 -0.0133
Reference price 2 0.0500 0.0700 0.0550 0.0425 0.0250 0.0250
Nbr of stocks (in thousands) 139,456 146,942 149,742 158,592 169,792 182,227
Announcement Date 4/30/21 4/28/22 5/1/23 4/30/24 4/30/25 4/30/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.2M
25.05x15.06x16.33x0.8% 42.65B
9.79x3.32x4.76x2.76% 36.68B
6.18x2.45x3.41x6.66% 32.46B
15.54x4.62x7.86x3.33% 18.06B
9.49x - - 6.93% 14.53B
5.47x1.71x3.35x4.94% 10.59B
21.26x11.77x14.3x0.73% 6.54B
41.13x5.27x8.08x1.59% 4.21B
Average 16.74x 6.32x 8.30x 3.47% 18.41B
Weighted average by Cap. 14.58x 6.91x 8.51x 3.48%

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. SRI Stock
  4. Valuation Sparton Resources Inc.