Company Valuation: Cartier Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 66.58 43.63 31.48 33.42 29.17 111.1
Change - -34.47% -27.84% 6.16% -12.72% 280.8%
Enterprise Value (EV) 1 53.47 37.47 24.55 28.69 27.88 103.2
Change - -29.93% -34.47% 16.85% -2.83% 270.32%
P/E -73.1x -150x -25.4x -22.2x -2.8x -24.1x
PBR 2.39x 1.52x 0.8x 0.79x 0.87x 2.84x
PEG - 2.2x -0x -2.51x -0x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -46.8x -28.8x -18.1x -19x -2.48x -54.7x
EV / EBIT -46.7x -28.8x -18.1x -19x -2.48x -19.6x
EV / FCF -33.9x -4.15x -5.98x -4.08x -2.5x -62.4x
FCF Yield -2.95% -24.1% -16.7% -24.5% -40% -1.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004241 -0.001335 -0.003939 -0.004288 -0.0286 -0.0104
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.144 -1.302 -1.356 -1.508 -11.22 -1.887
EBIT 1 -1.144 -1.303 -1.359 -1.511 -11.22 -5.279
Net income 1 -0.8522 -0.2904 -1.054 -1.388 -10.14 -4.339
Net Debt 1 -13.11 -6.161 -6.929 -4.731 -1.29 -7.834
Reference price 2 0.3100 0.2000 0.1000 0.0950 0.0800 0.2500
Nbr of stocks (in thousands) 214,784 218,145 314,820 351,800 364,611 444,303
Announcement Date 4/21/21 A 4/20/22 A 4/19/23 A 4/16/24 A 4/25/25 A 4/23/26 A
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 74.7M
15.72x3.67x6.66x3.73% 204B
10.46x2.49x5.5x5.71% 144B
14.18x4.06x6.7x3.47% 96.76B
11.07x0.37x5.91x3.13% 84.16B
25.97x5.8x15.55x-.--% 57.81B
95.91x2.91x7.15x1.88% 51.92B
13.31x2.77x5.38x0.61% 28.87B
11.25x3.59x5.44x5.45% 24.25B
10.13x3.8x6.31x5.27% 23.03B
Average 23.11x 3.27x 7.18x 3.25% 71.48B
Weighted average by Cap. 20.13x 3.18x 6.99x 3.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cartier Resources Inc.

Historical PBR trend

Valuation ratios - PBR - Cartier Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cartier Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cartier Resources Inc.

  1. Stock Market
  2. Stocks
  3. ECR Stock
  4. Valuation Cartier Resources Inc.