Company Valuation: Stroud Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 27.47 14.83 7.015 4.034 2.881 10.91
Change - -46.03% -52.68% -42.5% -28.57% 278.74%
Enterprise Value (EV) 1 23.2 13.83 6.957 3.699 2.851 10.79
Change - -40.41% -49.69% -46.83% -22.92% 278.56%
P/E -51.5x -4.21x -4.67x -13.4x -9.13x -25.7x
PBR 6.36x 13.9x -106x 16x -45.9x -316x
PEG - -0x 0.1x 0.2x -1.89x -0.9x
Capitalization / Revenue 1,286x 332x 110x 112x 111x 443x
EV / Revenue 1,086x 309x 109x 103x 109x 438x
EV / EBITDA -111x - - - - -
EV / EBIT -50.8x -4.01x -5.07x -13.9x -8.85x -29.1x
EV / FCF -34.7x -6.61x -10.4x -16.6x -15x -146x
FCF Yield -2.88% -15.1% -9.63% -6.03% -6.68% -0.68%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0109 -0.07 -0.03 -0.005227 -0.005479 -0.007
Distribution rate - - - - - -
Net sales 1 0.0214 0.0447 0.0637 0.0359 0.0261 0.0246
EBITDA 1 -0.2088 - - - - -
EBIT 1 -0.457 -3.45 -1.373 -0.2666 -0.3223 -0.3715
Net income 1 -0.4483 -3.45 -1.43 -0.2792 -0.3157 -0.3817
Net Debt 1 -4.267 -0.9976 -0.0574 -0.3347 -0.03 -0.119
Reference price 2 0.5600 0.2950 0.1400 0.0700 0.0500 0.1800
Nbr of stocks (in thousands) 49,054 50,254 50,104 57,623 57,623 60,623
Announcement Date 5/3/21 5/2/22 5/1/23 4/30/24 5/2/25 5/1/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.68x3.88x6.92x3.71% 215B
11.84x2.83x6.16x5.03% 166B
14.53x4.12x6.83x3.47% 93.27B
12.5x0.42x5.97x2.83% 85.65B
22.47x6.03x14.09x-.--% 58.5B
41.53x2.99x7.33x1.16% 53.84B
13.88x2.88x5.7x0.65% 29.5B
10.5x3.55x5.24x5.81% 24.55B
12.25x4.39x7.8x4.15% 23.87B
Average 17.69x 3.45x 7.34x 2.98% 83.32B
Weighted average by Cap. 17.51x 3.35x 7.15x 3.36%

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. SDR Stock
  4. SDURF Stock
  5. Valuation Stroud Resources Ltd.