Company Valuation: Temas Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 51.22 13.05 3.484 4.016 1.599 7.911
Change - -74.51% -73.32% 15.27% -60.17% 394.59%
Enterprise Value (EV) 1 47.9 11.04 2.694 3.841 1.523 3.206
Change - -76.95% -75.6% 42.56% -60.35% 110.52%
P/E -18.5x -3.54x -0.74x -1.2x -0.8x -1.79x
PBR 4.56x 1.2x 0.49x 0.83x 0.31x 1.88x
PEG - -0.2x -0.21x 0x 0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -28.8x -4.82x -0.66x -5.17x -1.32x -0.7x
EV / FCF 57.7x -43.3x -3.35x -18.7x -1.48x -0.97x
FCF Yield 1.73% -2.31% -29.9% -5.33% -67.7% -103%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3984 -0.47 -0.4867 -0.2079 -0.0747 -0.112
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - -2.239 -3.689 -0.3728 - -
EBIT 1 -1.666 -2.292 -4.059 -0.7428 -1.155 -4.548
Net income 1 -1.843 -3.578 -4.024 -2.233 -1.753 -5.916
Net Debt 1 -3.316 -2.011 -0.7895 -0.1748 -0.0766 -4.705
Reference price 2 7.3800 1.6650 0.3600 0.2500 0.0600 0.2000
Nbr of stocks (in thousands) 6,940 7,841 9,677 16,062 26,658 39,554
Announcement Date 4/28/21 4/22/22 4/25/23 4/26/24 4/28/25 2/13/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.75x4.1x7.33x3.49% 228B
11.96x2.97x6.48x4.9% 174B
15.91x4.53x7.5x3.17% 102B
12.56x0.39x6.24x3.39% 90.25B
25.57x6.83x16.25x-.--% 67.09B
52.17x3.22x7.89x1.76% 58.56B
15.34x3.17x6.27x0.59% 32.82B
13.38x4.34x6.54x4.57% 29.52B
13.52x4.87x8.64x3.76% 26.36B
Average 20.13x 3.82x 8.13x 2.85% 89.9B
Weighted average by Cap. 19.28x 3.65x 7.80x 3.26%

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. TMAS Stock
  4. TMASF Stock
  5. Valuation Temas Resources Corp.