Company Valuation: AsiaBaseMetals Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 12.97 9.016 6.137 7.41 4.446 3.727
Change - -30.47% -31.93% 20.75% -40% -16.19%
Enterprise Value (EV) 1 12.85 8.951 6.097 7.409 4.444 3.726
Change - -30.35% -31.88% 21.52% -40.01% -16.16%
P/E -12.2x -24.1x -21.1x -11.1x -13.3x -16.6x
PBR -41.8x -35.9x -66.9x -18.8x -6.97x -4.54x
PEG - 0.4x 0.7x -0x 0.3x 0.5x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -12.9x -25.3x -23.3x -12.2x -14.1x -18.1x
EV / FCF 297x -38.9x -17.5x 33.7x 33x 75x
FCF Yield 0.34% -2.57% -5.72% 2.97% 3.03% 1.33%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0245 -0.008289 -0.005923 -0.0135 -0.006789 -0.004529
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - -0.5521 -0.3112 -0.2017
EBIT 1 -0.9959 -0.3532 -0.2614 -0.6085 -0.3147 -0.2057
Net income 1 -1.03 -0.3688 -0.2773 -0.6631 -0.3354 -0.225
Net Debt 1 -0.1167 -0.0655 -0.0402 -0.001487 -0.001777 -0.000544
Reference price 2 0.3000 0.2000 0.1250 0.1500 0.0900 0.0750
Nbr of stocks (in thousands) 43,225 45,081 49,096 49,403 49,403 49,688
Announcement Date 1/28/21 A 1/27/22 A 1/25/23 A 1/22/24 A 1/30/25 A 1/28/26 A
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.24M
25.77x9.92x15.25x1.95% 167B
23.76x3.55x8.5x0.84% 101B
13.5x1.72x6.57x2.53% 63.17B
47.17x - - 0.41% 24.59B
24.03x4.15x12.7x1.07% 23.01B
9.32x0.3x9.01x4.35% 21.81B
21.69x1.28x10.61x2.02% 17.76B
11.85x1.64x11.45x2.74% 17.01B
Average 22.14x 3.22x 10.58x 1.99% 48.4B
Weighted average by Cap. 23.11x 5.54x 11.42x 1.8%

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. ABZ Stock
  4. Valuation AsiaBaseMetals Inc.