Company Valuation: Silver Range Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 19.27 11.86 13.37 10.86 7.85 13.28
Change - -38.45% 12.77% -18.77% -27.74% 69.19%
Enterprise Value (EV) 1 18.44 5.741 6.339 4.084 4.761 10.33
Change - -68.87% 10.41% -35.57% 16.57% 116.9%
P/E 117x 2.8x -11x -10.8x -1.85x -13.5x
PBR 3.77x 1.17x 1.34x 1.12x 1.34x 2.5x
PEG - 0x 0x 0.5x -0x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -50.4x -10.1x -7.17x -6.85x -8.58x -15.6x
EV / EBIT -47.7x -9.65x -2.78x -4.75x -5.89x -7.67x
EV / FCF -63.1x -21.7x 25.6x -11.6x -14.7x -27.1x
FCF Yield -1.58% -4.61% 3.91% -8.61% -6.78% -3.69%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.002003 0.05 -0.0136 -0.0106 -0.0433 -0.009999
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3656 -0.5705 -0.8835 -0.5964 -0.5548 -0.6617
EBIT 1 -0.3866 -0.5948 -2.278 -0.8594 -0.8076 -1.347
Net income 1 0.1588 4.287 -1.192 -0.9873 -4.177 -0.7575
Net Debt 1 -0.8231 -6.118 -7.034 -6.779 -3.089 -2.955
Reference price 2 0.2350 0.1400 0.1500 0.1150 0.0800 0.1350
Nbr of stocks (in thousands) 81,984 84,709 89,154 94,466 98,127 98,383
Announcement Date 31/03/21 28/03/22 20/04/23 18/04/24 15/04/25 27/04/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.53M
20.87x4.12x7.37x3.47% 229B
11.93x2.97x6.47x4.92% 174B
15.77x4.48x7.44x3.2% 101B
12.6x0.39x6.28x3.29% 91.04B
25.28x6.76x16.07x-.--% 66.32B
51.85x3.2x8.02x1.77% 58.2B
15.15x3.13x6.2x0.59% 32.44B
13.3x4.31x6.5x4.4% 29.35B
13.31x4.79x8.51x3.82% 25.96B
Average 20.01x 3.80x 8.09x 2.83% 80.81B
Weighted average by Cap. 19.22x 3.64x 7.78x 3.25%

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. SNG Stock
  4. Valuation Silver Range Resources Ltd.