Company Valuation: Star Copper Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 2.613 6.458 19.76 8.031 1.663 63.3
Change - 147.16% 205.95% -59.35% -79.3% 3,706.59%
Enterprise Value (EV) 1 2.275 5.451 16.6 7.997 2.043 57.18
Change - 139.57% 204.56% -51.83% -74.45% 2,698.6%
P/E -20x -12.6x -1.9x -2.95x -0.3x -6.87x
PBR 5.09x 5.37x 3.85x 0.78x 0.31x 4.62x
PEG - -0x -0x 0x -0x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -20.7x -16.2x -2.17x -2.99x -4.43x -13.6x
EV / FCF -11.5x -28.7x -3.57x -2.68x -4.87x -15.6x
FCF Yield -8.72% -3.49% -28% -37.4% -20.5% -6.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1197 -0.2424 -1.816 -0.3048 -0.5671 -0.1965
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - -7.658 -2.67 -0.4569 -4.196
EBIT 1 -0.1101 -0.3368 -7.659 -2.676 -0.4615 -4.2
Net income 1 -0.1303 -0.3698 -7.581 -2.45 -5.438 -5.243
Net Debt 1 -0.3374 -1.007 -3.156 -0.0344 0.3805 -6.112
Reference price 2 2.4000 3.0500 3.4500 0.9000 0.1700 1.3500
Nbr of stocks (in thousands) 1,089 2,117 5,727 8,923 9,781 46,885
Announcement Date 2/1/21 1/28/22 1/30/23 2/6/24 1/29/25 1/28/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.14x5.56x8.47x1.55% 52.47B
96.31x5.1x15.63x0.03% 28.58B
14.23x4.23x6.93x5.61% 24.27B
8.09x1.47x4.39x0.52% 18.54B
18.68x5.48x10.91x-.--% 18.38B
12.14x - - 3.16% 13.42B
17.95x4.52x8.35x0.09% 13.34B
17.99x3.3x6.7x-.--% 8.92B
20.28x4.13x7.87x1.04% 7.32B
Average 26.09x 4.22x 8.66x 1.33% 20.58B
Weighted average by Cap. 31.48x 4.59x 9.14x 1.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA