Valuation Star Diamond Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 15:22:43 2025-07-08 EDT			5-day change	1st Jan Change
0.0600 ^CAD	0.00%		+9.09%	+140.00%

06-09	Star Diamond Corporation Announces Date Of Special Meeting Of Shareholders And Conversion Of Promissory Notes	RE
05-27	Star Diamond Corporation - Shareholder/Analyst Call

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	156.3	87.73	138.1	35.7	35.95	15.44
Change	-	-43.86%	57.41%	-74.15%	0.7%	-57.05%
Enterprise Value (EV) ¹	148.6	83.15	137	33.13	35.59	15.4
Change	-	-44.04%	64.71%	-75.81%	7.43%	-56.74%
P/E ratio	-35.7x	-14x	-17.9x	-0.51x	-12.7x	-2.41x
PBR	2.12x	1.25x	2.12x	15.2x	201x	2.97x
PEG	-	-0.4x	-0.9x	-0x	0.1x	-0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-36.6x	-13.8x	-	-10.5x	-12.8x	-3.81x
EV / EBIT	-35.4x	-13.5x	-17.1x	-0.48x	-12.4x	-2.61x
EV / FCF	-124x	-34.1x	-56.5x	1.59x	-28.9x	-12.4x
FCF Yield	-0.81%	-2.93%	-1.77%	62.9%	-3.46%	-8.03%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0102	-0.0142	-0.017	-0.1466	-0.005925	-0.0104
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-4.056	-6.031	-	-3.153	-2.789	-4.044
EBIT ¹	-4.192	-6.138	-8.011	-69.33	-2.88	-5.893
Net income ¹	-4.117	-6.129	-7.689	-68.79	-2.823	-6.017
Net Debt ¹	-7.691	-4.582	-1.148	-2.571	-0.36	-0.042
Reference price ²	0.3650	0.2000	0.3050	0.0750	0.0750	0.0250
Nbr of stocks (in thousands)	428,176	438,671	452,804	475,997	479,348	617,574
Announcement Date	3/26/20	3/30/21	3/29/22	3/29/23	3/26/24	3/31/25