Company Valuation: Meryllion Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 0.9115 1.667 3.068 0.8967 0.8457 2.265
Change - 82.87% 84.06% -70.77% -5.68% 167.79%
Enterprise Value (EV) 1 0.884 1.112 3.001 0.869 0.9005 2.463
Change - 25.8% 169.86% -71.04% 3.63% 173.51%
P/E -5.28x -2.21x -6.82x -1.15x -2.37x -4.28x
PBR -9.73x 4.49x 6.08x -5.97x 17.3x 17x
PEG - -0x 0.1x -0x 0x 0.3x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -7.4x -2.18x -10.4x -1.18x -2.83x -6.48x
EV / FCF -103x 71.1x -4.18x 5.34x -3.32x -5.29x
FCF Yield -0.97% 1.41% -23.9% 18.7% -30.1% -18.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0189 -0.0362 -0.0161 -0.0261 -0.008453 -0.007015
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - -0.2596 0.1601 -
EBIT 1 -0.1195 -0.5101 -0.2893 -0.7381 -0.3183 -0.3803
Net income 1 -0.1418 -0.5406 -0.3942 -0.759 -0.3282 -0.4109
Net Debt 1 -0.0274 -0.5546 -0.0665 -0.0277 0.0548 0.1983
Reference price 2 0.1000 0.0800 0.1100 0.0300 0.0200 0.0300
Nbr of stocks (in thousands) 9,115 20,835 27,889 29,889 42,287 75,494
Announcement Date 28/01/21 18/01/22 25/01/23 25/01/24 28/01/25 27/01/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.93M
29.58x - - 0.56% 19.97B
55.07x14.04x32.17x-.--% 11.17B
-662.57x16.9x49.21x-.--% 8.05B
27.47x - - - 5.47B
-17.85x - - - 3.83B
28.71x - - - 1.99B
-76.92x - -6.73x - 848M
-24.48x - -22.17x-.--% 694M
Average -80.12x 15.47x 13.12x 0.14% 5.78B
Weighted average by Cap. -78.29x 15.24x 35.37x 0.28%

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. MYR Stock
  4. Valuation Meryllion Resources Corp.