Company Valuation: Sable Exploration and Mining Limited

Data adjusted to current consolidation scope
Fiscal Period: February 2019 2020 2021 2022 2023 2024
Market Cap 1 47.86 47.86 47.86 21.75 4.307 4.351
Change - 0% 0% -54.55% -80.2% 1.02%
Enterprise Value (EV) 1 60.56 62.73 67.01 44.69 37.05 4.125
Change - 3.59% 6.83% -33.31% -17.1% -88.87%
P/E -22.4x -18.3x -14.4x -3.53x -0.69x -5.05x
PBR -3.44x -2.89x -2.41x -0.84x -0.13x 10.2x
PEG - -0.8x -0.5x -0x -0.62x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -30.3x -25.4x -20.3x -7.31x -6.01x -0.46x
EV / FCF -40.1x -52.4x -20.2x -30.1x -4.96x -0.28x
FCF Yield -2.49% -1.91% -4.95% -3.32% -20.2% -362%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4917 -0.6 -0.7621 -1.418 -1.433 -0.1979
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -8.725
EBIT 1 -2 -2.473 -3.297 -6.114 -6.169 -8.993
Net income 1 -2.139 -2.602 -3.316 -6.168 -6.237 -11.19
Net Debt 1 12.69 14.86 19.15 22.94 32.74 -0.2261
Reference price 2 11.0000 11.0000 11.0000 5.0000 0.9900 1.0000
Nbr of stocks (in thousands) 4,351 4,351 4,351 4,351 4,351 4,351
Announcement Date 2/16/21 A 2/16/21 A 9/30/21 A 8/24/22 A 6/1/23 A 6/30/24 A
1ZAR in Million2ZAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 212K
10.38x2.37x6.18x7.14% 22.83B
7.51x2.25x6.48x6.6% 7.35B
4.78x1.13x2.26x6.25% 331M
8.34x0.31x1.92x - 110M
Average 7.76x 1.52x 4.21x 6.66% 6.13B
Weighted average by Cap. 9.63x 2.32x 6.20x 7%

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. SXM Stock
  4. Valuation Sable Exploration and Mining Limited