Company Valuation: Thunderstruck Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6.315 6.778 8.891 1.333 1.452 3.11
Change - 7.34% 31.17% -85.01% 8.9% 114.19%
Enterprise Value (EV) 1 5.991 6.895 8.577 1.322 1.438 2.627
Change - 15.09% 24.4% -84.59% 8.78% 82.71%
P/E -6.77x -9.26x -7.38x -1.83x -2.29x -3.34x
PBR 2.5x 3.03x 2.2x 0.37x 0.42x 0.73x
PEG - 0.3x -0.4x 0x 0.1x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -7.38x -10.3x -7.8x -1.85x -2.22x -
EV / EBIT -7.37x -10.3x -7.79x -1.85x -2.21x -3.58x
EV / FCF -3.27x -4.67x -5.03x -26.1x -5.83x -3.02x
FCF Yield -30.6% -21.4% -19.9% -3.83% -17.1% -33.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0554 -0.0405 -0.0474 -0.0272 -0.0196 -0.0165
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.812 -0.6689 -1.1 -0.7145 -0.6489 -
EBIT 1 -0.8134 -0.6708 -1.101 -0.7153 -0.6498 -0.7343
Net income 1 -0.8052 -0.6961 -1.141 -0.7062 -0.5929 -0.7279
Net Debt 1 -0.3235 0.1169 -0.3138 -0.0115 -0.0142 -0.483
Reference price 2 0.3750 0.3750 0.3500 0.0500 0.0450 0.0550
Nbr of stocks (in thousands) 16,839 18,075 25,403 26,662 32,262 56,539
Announcement Date 4/30/21 5/2/22 4/28/23 4/29/24 5/1/25 4/30/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.3M
16x3.73x6.74x3.67% 207B
10.65x2.52x5.57x5.61% 146B
13.93x4.1x6.78x3.47% 98.04B
11.13x0.37x5.93x3.11% 84.62B
26.87x5.99x16.04x-.--% 59.82B
100.1x3.06x7.48x1.75% 54.72B
14.09x2.93x5.68x0.58% 30.52B
10.93x3.48x5.27x5.61% 23.54B
9.8x3.6x6.07x5.03% 21.91B
Average 23.72x 3.31x 7.28x 3.2% 72.66B
Weighted average by Cap. 20.87x 3.23x 7.13x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Thunderstruck Resources Ltd.

Historical PBR trend

Valuation ratios - PBR - Thunderstruck Resources Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Thunderstruck Resources Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Thunderstruck Resources Ltd.

  1. Stock Market
  2. Stocks
  3. AWE Stock
  4. Valuation Thunderstruck Resources Ltd.