Company Valuation: Tower Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 10.78 8.441 30.39 14.52 20.25 37.72
Change - -21.71% 259.96% -52.23% 39.53% 86.24%
Enterprise Value (EV) 1 10.46 6.695 29.01 13.78 19.56 35.26
Change - -35.99% 333.3% -52.49% 41.93% 80.26%
P/E -23.3x -103x -83.5x -54.9x -47.1x -11.1x
PBR 2.15x 1.28x 3.96x 1.71x 2.21x 4.21x
PEG - 1.2x -0x 1.8x -0.9x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -30.6x - -42.2x - -38.6x -42x
EV / EBIT -27.2x -21.2x -42.2x -25x -38.6x -10.6x
EV / FCF -40.7x -10.5x -26.5x -8.04x -24.4x 205x
FCF Yield -2.46% -9.49% -3.77% -12.4% -4.11% 0.49%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004075 -0.000633 -0.002635 -0.001823 -0.00276 -0.0198
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3421 - -0.6869 - -0.5067 -0.8402
EBIT 1 -0.3843 -0.3156 -0.6872 -0.5504 -0.5069 -3.325
Net income 1 -0.4405 -0.0782 -0.3527 -0.2599 -0.4116 -3.196
Net Debt 1 -0.3227 -1.746 -1.376 -0.7347 -0.6939 -2.462
Reference price 2 0.0950 0.0650 0.2200 0.1000 0.1300 0.2200
Nbr of stocks (in thousands) 113,498 129,867 138,116 145,159 155,798 171,459
Announcement Date 2/19/21 2/22/22 2/24/23 2/27/24 2/25/25 2/25/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.7M
16.47x3.89x7.05x3.58% 215B
11.05x2.75x5.99x5.32% 160B
14.77x4.24x7x3.22% 97.7B
11.64x0.37x5.97x3.53% 85.53B
25.37x6.24x16.25x-.--% 62.7B
55.1x3.12x7.66x2.32% 56.49B
15.44x3.14x6.19x0.59% 31.78B
12.21x3.88x5.98x5.09% 26.51B
12.65x4.56x8.01x3.93% 24.88B
Average 19.41x 3.58x 7.79x 3.07% 76.03B
Weighted average by Cap. 17.85x 3.43x 7.46x 3.45%

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. TWR Stock
  4. Valuation Tower Resources Ltd.