Company Valuation: Waseco Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2019 2020 2021 2022 2023 2024
Market Cap 1 1.007 1.25 1.667 1.459 1.042 0.8336
Change - 24.2% 33.33% -12.5% -28.57% -20%
Enterprise Value (EV) 1 1.379 1.654 2.092 1.93 1.533 1.376
Change - 19.94% 26.5% -7.76% -20.54% -10.29%
P/E -3.26x -12.2x 25x -14.7x -21.8x -16.4x
PBR -1.15x -1.38x -1.98x -1.68x -1.62x -1.2x
PEG - 0.2x -0x 0x 0.4x -2.65x
Capitalization / Revenue - - 107,509,350x 308,424,524x 279,440,601x 270,746,021x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -4.67x -19.8x 23.1x -23.7x -60.2x -50.9x
EV / FCF -68.3x -32.6x -170x 181x 80.2x -102x
FCF Yield -1.46% -3.07% -0.59% 0.55% 1.25% -0.98%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.007674 -0.002465 0.001602 -0.002381 -0.001148 -0.001219
Distribution rate - - - - - -
Net sales - - 0.0155 0.00473 0.003729 0.003079
EBITDA - - - - - -
EBIT 1 -0.2955 -0.0834 0.0906 -0.0814 -0.0255 -0.027
Net income 1 -0.3091 -0.1016 0.0668 -0.0993 -0.0479 -0.0508
Net Debt 1 0.3721 0.4034 0.4249 0.471 0.4914 0.5419
Reference price 2 0.0250 0.0300 0.0400 0.0350 0.0250 0.0200
Nbr of stocks (in thousands) 40,271 41,681 41,681 41,681 41,681 41,681
Announcement Date 7/30/19 6/29/20 6/28/21 6/28/22 6/28/23 6/29/24
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 591K
19.54x3.85x6.88x3.73% 214B
11.41x2.7x5.79x5.22% 157B
14.5x4.11x6.83x3.28% 93.05B
12.29x0.41x5.87x3.28% 80.94B
22.49x6.04x14.1x-.--% 58.58B
29.84x2.88x7.39x1.86% 51.91B
13.92x2.88x5.73x0.65% 29.31B
10.71x3.63x5.36x5.7% 25.03B
12.02x4.3x7.64x4.23% 23.3B
Average 16.30x 3.42x 7.29x 3.1% 73.23B
Weighted average by Cap. 16.56x 3.33x 7.07x 3.47%

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. WRI.H Stock
  4. Valuation Waseco Resources Inc.