Company Valuation: Copper Standard Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024
Capitalization 1 2.801 7.321 21.37 22.3
Change - 161.4% 191.89% 4.35%
Enterprise Value (EV) 1 2.052 5.657 17.96 21.68
Change - 175.64% 217.42% 20.73%
P/E ratio -26.1x -26.7x -13.3x -22.4x
PBR 6.14x 1.93x 1.56x 1.18x
PEG 0.4x -3.03x -0.2x 0.4x
Capitalization / Revenue - - - -
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT -8.17x -9.28x -15.2x -16.3x
EV / FCF -3.46x 17.2x 114x -47.4x
FCF Yield -28.9% 5.83% 0.87% -2.11%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0247 -0.0269 -0.0418 -0.0201
Distribution rate - - - -
Net sales - - - -
EBITDA - - -0.949 -1.099
EBIT 1 -0.2511 -0.6095 -1.179 -1.328
Net income 1 -0.2725 -0.672 -1.284 -0.8551
Net Debt 1 -0.7484 -1.664 -3.414 -0.6202
Reference price 2 0.6450 0.7200 0.5550 0.4500
Nbr of stocks (in thousands) 13,027 30,505 38,505 49,553
Announcement Date 29/03/22 28/04/23 17/04/24 24/04/25
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 21.68M
14.8x3.63x6.46x3.82% 196B
11.31x2.79x6.07x5.17% 156B
19.37x4.9x8.93x2.67% 88.21B
70.65x0.5x8.87x1.41% 80.17B
34.9x7.85x19.04x-.--% 73.83B
25.64x2.64x7.05x2.75% 48.16B
30.32x7.69x12.96x2.18% 35.01B
13.74x2.03x6.24x5.11% 30.25B
19.12x6.41x11.77x3.74% 27.41B
Average 26.65x 4.27x 9.71x 2.98% 73.46B
Weighted average by Cap. 24.29x 3.85x 8.74x 3.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CSR Stock
  4. Valuation Copper Standard Resources Inc.