Company Valuation: Visionary Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 0.7246 12.14 4.676 7.669 6 6.331
Change - 1,575.14% -61.47% 64% -21.76% 5.52%
Enterprise Value (EV) 1 0.8873 8.944 3.847 7.096 5.86 6.452
Change - 908.01% -56.99% 84.46% -17.42% 10.11%
P/E -5.52x -10.6x -2.36x -2.02x -8.57x -26.4x
PBR -1.05x 3.3x 1.68x 3x 1.54x 1.61x
PEG - -0x -0x -0.26x 0.1x 0.4x
Capitalization / Revenue 30x 4,786x - - - -
EV / Revenue 36.8x 3,527x - - - -
EV / EBITDA - - - - - -
EV / EBIT -7.23x -11.8x -1.97x -2.25x -8.58x -25.2x
EV / FCF 283x -8.38x -1.58x -4.82x -3.12x -15.3x
FCF Yield 0.35% -11.9% -63.1% -20.8% -32% -6.55%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0218 -0.0643 -0.11 -0.1187 -0.0187 -0.006058
Distribution rate - - - - - -
Net sales 1 0.0241 0.002536 - - - -
EBITDA - - -0.6624 -0.8738 -0.6833 -0.2563
EBIT 1 -0.1228 -0.7603 -1.948 -3.147 -0.6833 -0.2563
Net income 1 -0.1313 -0.75 -1.979 -3.124 -0.6739 -0.2387
Net Debt 1 0.1627 -3.194 -0.8296 -0.5731 -0.1404 0.1209
Reference price 2 0.1200 0.6800 0.2600 0.2400 0.1600 0.1600
Nbr of stocks (in thousands) 6,038 17,849 17,986 31,955 37,503 39,572
Announcement Date 10/28/20 10/28/21 10/28/22 10/30/23 10/28/24 10/28/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.28M
34.14x13.06x15.94x0.28% 4.23B
5.16x - - 4.61% 3.27B
16.54x1.6x7.37x-.--% 3.18B
13.12x1.99x6.71x1.41% 3.09B
12.4x1.8x7.06x1.35% 2.54B
8.32x1.68x3.44x5% 907M
-25.33x - - - 268M
5.85x - - - 202M
Average 8.77x 4.03x 8.10x 2.11% 1.96B
Weighted average by Cap. 16.28x 5.20x 9.51x 1.66%

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. VIZ Stock
  4. Valuation Visionary Metals Corp.