Company Valuation: Decade Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 4.179 10.99 10.16 5.943 5.772 4.499
Change - 163% -7.56% -41.51% -2.88% -22.05%
Enterprise Value (EV) 1 4.251 10.72 10.16 5.697 4.976 4.444
Change - 152.1% -5.17% -43.94% -12.66% -10.7%
P/E -3.8x -7.22x -20.4x -4.75x -2.66x -0.43x
PBR 0.42x 0.92x 0.77x 0.44x 0.37x 0.46x
PEG - -1.39x 0.3x -0.1x -0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -9.13x -18.2x -26.5x -10.3x -5.53x -9.23x
EV / EBIT -3.25x -12.1x -26.4x -4.79x -3.91x -0.48x
EV / FCF -405x -4.3x -5.84x -12.9x -2.14x 10x
FCF Yield -0.25% -23.2% -17.1% -7.76% -46.6% 9.96%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0329 -0.0346 -0.00981 -0.0189 -0.0244 -0.0691
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.4658 -0.5885 -0.3842 -0.5532 -0.9003 -0.4816
EBIT 1 -1.309 -0.8836 -0.3853 -1.19 -1.271 -9.253
Net income 1 -1.096 -1.416 -0.48 -1.107 -2.015 -8.294
Net Debt 1 0.0717 -0.275 0.002527 -0.2459 -0.7959 -0.0556
Reference price 2 0.1250 0.2500 0.2000 0.0900 0.0650 0.0300
Nbr of stocks (in thousands) 33,433 43,965 50,800 66,034 88,798 149,970
Announcement Date 28/08/20 27/08/21 29/08/22 29/08/23 29/08/24 29/08/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.4M
19.68x3.88x6.92x3.71% 215B
11.84x2.83x6.16x5.03% 166B
14.53x4.12x6.83x3.47% 93.27B
12.5x0.42x5.97x2.83% 85.65B
22.47x6.03x14.09x-.--% 58.5B
41.53x2.99x7.33x1.16% 53.84B
13.88x2.88x5.7x0.65% 29.5B
10.5x3.55x5.24x5.81% 24.55B
12.25x4.39x7.8x4.15% 23.87B
Average 17.69x 3.45x 7.34x 2.98% 74.99B
Weighted average by Cap. 17.51x 3.35x 7.15x 3.36%

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. DEC Stock
  4. Valuation Decade Resources Ltd.