Company Valuation: Solaris Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,455 578 471.6 503.6 1,339 1,368 - -
Change - -60.28% -18.41% 6.77% 165.9% 2.14% - -
Enterprise Value (EV) 1 1,422 563.5 462.2 521.5 1,314 1,272 1,561 2,456
Change - -60.36% -17.97% 12.82% 152.03% -3.24% 22.73% 57.35%
P/E - -9.15x -10.5x -6.35x -30.6x -42.7x -52.6x 136x
PBR - - - - - - - -
PEG - - 0.2x -0.1x 0.6x 1.7x 2.8x -1x
Capitalization / Revenue - - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA -24.1x -9.47x -11.5x -7.25x -35.2x -44.7x -50.1x -114x
EV / EBIT -24x -9.34x -11.2x -7.15x -34.2x -37.6x -315x 84.7x
EV / FCF -29.4x -9.47x -12x -8.54x 28.6x -5.21x -1.33x -2.1x
FCF Yield -3.4% -10.6% -8.31% -11.7% 3.5% -19.2% -75.1% -47.6%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 - -0.7036 -0.3927 -0.7024 -0.36 -0.2715 -0.2205 0.085
Distribution rate - - - - - - - -
Net sales 1 - - - - - - - -
EBITDA 1 -58.94 -59.52 -40.24 -71.96 -37.38 -28.45 -31.17 -21.5
EBIT 1 -59.35 -60.31 -41.17 -72.98 -38.48 -33.85 -4.95 29
Net income 1 -56.8 -58.66 -41.01 -77.02 -42.23 -62.9 -99.45 -139
Net Debt 1 -33.57 -14.54 -9.411 17.9 -24.73 -96 193 1,088
Reference price 3 16.94 6.44 4.13 4.46 11.00 11.60 11.60 11.60
Nbr of stocks (in thousands) 108,714 121,477 150,811 162,453 166,897 167,035 - -
Announcement Date 24/03/22 30/03/23 29/03/24 20/03/25 26/03/26 - - -
1CAD in Million2USD in Million3CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-42.73x - -44.7x - 1.37B
16.84x3.65x6.5x3.91% 201B
10.77x2.6x5.65x5.44% 153B
13.02x3.85x6.45x3.82% 86.7B
12.21x0.4x5.68x2.99% 80.27B
22.93x6.14x14.21x-.--% 59.71B
26.22x2.82x7.29x1.32% 51.36B
15.41x3.04x6.36x0.65% 29.03B
10.8x3.77x5.57x5.03% 26.08B
12.7x4.51x7.9x4.55% 23.39B
Average 9.82x 3.42x 2.09x 3.08% 71.16B
Weighted average by Cap. 15.21x 3.24x 6.83x 3.54%

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. SLS Stock
  4. Valuation Solaris Resources Inc.