Company Valuation: Decade Resources Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: April | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 10.99 | 10.16 | 5.943 | 5.772 | 4.499 | 19.42 |
| Change | - | -7.56% | -41.51% | -2.88% | -22.05% | 331.56% |
| Enterprise Value (EV) 1 | 10.72 | 10.16 | 5.697 | 4.976 | 4.444 | 17.8 |
| Change | - | -5.17% | -43.94% | -12.66% | -10.7% | 300.66% |
| P/E | -7.22x | -20.4x | -4.75x | -2.66x | -0.43x | -14.4x |
| PBR | 0.92x | 0.77x | 0.44x | 0.37x | 0.46x | 1.59x |
| PEG | - | 0.3x | -0.1x | -0.1x | -0x | 0.2x |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | -18.2x | -26.5x | -10.3x | -5.53x | -9.23x | -25.3x |
| EV / EBIT | -12.1x | -26.4x | -4.79x | -3.91x | -0.48x | -13.7x |
| EV / FCF | -4.3x | -5.84x | -12.9x | -2.14x | 10x | -12.4x |
| FCF Yield | -23.2% | -17.1% | -7.76% | -46.6% | 9.96% | -8.06% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.0346 | -0.00981 | -0.0189 | -0.0244 | -0.0691 | -0.005566 |
| Distribution rate | - | - | - | - | - | - |
| Net sales | - | - | - | - | - | - |
| EBITDA 1 | -0.5885 | -0.3842 | -0.5532 | -0.9003 | -0.4816 | -0.7035 |
| EBIT 1 | -0.8836 | -0.3853 | -1.19 | -1.271 | -9.253 | -1.304 |
| Net income 1 | -1.416 | -0.48 | -1.107 | -2.015 | -8.294 | -1.1 |
| Net Debt 1 | -0.275 | 0.002527 | -0.2459 | -0.7959 | -0.0556 | -1.613 |
| Reference price 2 | 0.2500 | 0.2000 | 0.0900 | 0.0650 | 0.0300 | 0.0800 |
| Nbr of stocks (in thousands) | 43,965 | 50,800 | 66,034 | 88,798 | 149,970 | 242,704 |
| Announcement Date | 27/08/21 | 29/08/22 | 29/08/23 | 29/08/24 | 29/08/25 | 28/08/26 |
1CAD in Million2CAD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 24.88M | |
| 15.72x | 3.67x | 6.66x | 3.73% | 204B | |
| 10.46x | 2.49x | 5.5x | 5.71% | 144B | |
| 14.18x | 4.06x | 6.7x | 3.47% | 96.76B | |
| 11.07x | 0.37x | 5.91x | 3.13% | 84.16B | |
| 25.97x | 5.8x | 15.55x | -.--% | 57.81B | |
| 95.91x | 2.91x | 7.15x | 1.88% | 51.92B | |
| 13.31x | 2.77x | 5.38x | 0.61% | 28.87B | |
| 11.25x | 3.59x | 5.44x | 5.45% | 24.25B | |
| 10.13x | 3.8x | 6.31x | 5.27% | 23.03B | |
| Average | 23.11x | 3.27x | 7.18x | 3.25% | 71.48B | |
| Weighted average by Cap. | 20.13x | 3.18x | 6.99x | 3.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
