Company Valuation: Waseco Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2019 2020 2021 2022 2023 2024
Market Cap 1 1.007 1.25 1.667 1.459 1.042 0.8336
Change - 24.2% 33.33% -12.5% -28.57% -20%
Enterprise Value (EV) 1 1.379 1.654 2.092 1.93 1.533 1.376
Change - 19.94% 26.5% -7.76% -20.54% -10.29%
P/E -3.26x -12.2x 25x -14.7x -21.8x -16.4x
PBR -1.15x -1.38x -1.98x -1.68x -1.62x -1.2x
PEG - 0.2x -0x 0x 0.4x -2.65x
Capitalization / Revenue - - 107,509,350x 308,424,524x 279,440,601x 270,746,021x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -4.67x -19.8x 23.1x -23.7x -60.2x -50.9x
EV / FCF -68.3x -32.6x -170x 181x 80.2x -102x
FCF Yield -1.46% -3.07% -0.59% 0.55% 1.25% -0.98%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.007674 -0.002465 0.001602 -0.002381 -0.001148 -0.001219
Distribution rate - - - - - -
Net sales - - 0.0155 0.00473 0.003729 0.003079
EBITDA - - - - - -
EBIT 1 -0.2955 -0.0834 0.0906 -0.0814 -0.0255 -0.027
Net income 1 -0.3091 -0.1016 0.0668 -0.0993 -0.0479 -0.0508
Net Debt 1 0.3721 0.4034 0.4249 0.471 0.4914 0.5419
Reference price 2 0.0250 0.0300 0.0400 0.0350 0.0250 0.0200
Nbr of stocks (in thousands) 40,271 41,681 41,681 41,681 41,681 41,681
Announcement Date 30/07/19 29/06/20 28/06/21 28/06/22 28/06/23 29/06/24
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 596K
15.81x3.7x6.71x3.67% 206B
10.37x2.48x5.48x5.76% 143B
13.82x4.08x6.74x3.59% 97.22B
11.02x0.37x5.89x3.14% 83.78B
26.18x5.84x15.66x-.--% 58.29B
117.47x3.09x7.56x1.72% 55.38B
13.94x2.97x5.67x0.56% 31.32B
10.78x3.43x5.19x5.69% 23.23B
10.29x3.79x6.4x4.79% 22.94B
Average 25.52x 3.31x 7.26x 3.21% 72.12B
Weighted average by Cap. 22.13x 3.21x 7.06x 3.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Waseco Resources Inc.

Historical PBR trend

Valuation ratios - PBR - Waseco Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Waseco Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Waseco Resources Inc.

  1. Stock Market
  2. Stocks
  3. WRI.H Stock
  4. Valuation Waseco Resources Inc.