Company Valuation: Storm Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 4.03 17.52 7.069 2.062 2.334 5.036
Change - 334.81% -59.65% -70.83% 13.18% 115.76%
Enterprise Value (EV) 1 3.884 15.21 6.869 2.034 2.243 2.618
Change - 291.7% -54.85% -70.38% 10.26% 16.73%
P/E -6.1x -2.8x -1.52x -1.52x -1.42x 1.11x
PBR 88.7x 11.6x 42.2x -2.45x -2.05x 1.12x
PEG - -0x 0x 0x 0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 1.1x - - - - -
EV / EBIT -6.73x -3.28x -1.78x -1.73x -1.68x -1.44x
EV / FCF -41.6x -6.44x -3.82x 23.7x -14x -0.75x
FCF Yield -2.41% -15.5% -26.2% 4.21% -7.12% -133%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1573 -0.8278 -0.4484 -0.1182 -0.0985 0.216
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 3.538 - - - - -
EBIT 1 -0.5771 -4.638 -3.856 -1.174 -1.338 -1.822
Net income 1 -0.6283 -4.485 -3.676 -1.235 -1.411 4.337
Net Debt 1 -0.146 -2.309 -0.2004 -0.0282 -0.0912 -2.418
Reference price 2 0.9600 2.3200 0.6800 0.1800 0.1400 0.2400
Nbr of stocks (in thousands) 4,198 7,552 10,396 11,458 16,673 20,985
Announcement Date 7/29/21 7/29/22 8/2/23 7/26/24 7/30/25 7/30/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.4M
11.65x4.21x6.55x0.93% 119B
14.24x5.55x7.76x0.91% 90.55B
11.98x3.26x4.63x1.96% 73.28B
28.53x16.58x19.7x0.58% 61.04B
12.35x3.92x5.4x4.22% 49.12B
9.34x3.25x4.89x0.53% 32.78B
18.54x4.31x7.81x2.27% 22.83B
18.92x9.98x12.5x0.87% 19.48B
13.45x3.36x5.46x - 17.88B
Average 15.44x 6.05x 8.30x 1.53% 48.57B
Weighted average by Cap. 14.90x 5.98x 8.17x 1.42%

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. STRM Stock
  4. Valuation Storm Exploration Inc.