Company Valuation: Smooth Rock Ventures Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5.685 4.441 0.987 2.591 2.467 2.344
Change - -21.88% -77.78% 162.5% -4.76% -5%
Enterprise Value (EV) 1 4.761 3.82 0.2942 2.102 2.109 2.174
Change - -19.76% -92.3% 614.53% 0.35% 3.05%
P/E -7.05x -13.6x -1.11x -5.17x -4.74x -16.2x
PBR 2.64x 2.09x 0.72x 2.71x 5.69x 8.11x
PEG - 0.2x -0x 0.1x -1.23x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -18.4x 44.4x -0.6x -23x 6.15x 7.47x
EV / EBIT -7.53x -13.3x -0.33x -4.35x -27.5x -16.9x
EV / FCF -14.4x -8.36x -7.91x -418x 6.17x -17.6x
FCF Yield -6.92% -12% -12.6% -0.24% 16.2% -5.68%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0681 -0.0265 -0.0721 -0.0406 -0.0422 -0.0117
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.2581 0.086 -0.494 -0.0913 0.3432 0.2912
EBIT 1 -0.6324 -0.2883 -0.886 -0.4834 -0.0767 -0.1287
Net income 1 -0.6758 -0.3228 -0.889 -0.5011 -0.5204 -0.1448
Net Debt 1 -0.9241 -0.6211 -0.6928 -0.4887 -0.3581 -0.1703
Reference price 2 0.4800 0.3600 0.0800 0.2100 0.2000 0.1900
Nbr of stocks (in thousands) 11,845 12,337 12,337 12,337 12,337 12,337
Announcement Date 4/19/21 A 4/12/22 A 4/26/23 A 4/25/24 A 4/29/25 A 4/28/26 A
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.36M
24.03x14.52x15.74x0.82% 41.53B
9.92x3.46x5.01x2.7% 37.43B
5.65x2.29x3.19x7.17% 30.22B
14.98x4.48x7.63x3.44% 17.86B
10.23x - - 6.43% 15.7B
5.14x1.61x3.14x5.24% 9.92B
19.81x11.26x13.55x0.78% 6.1B
41.01x5.08x7.75x1.65% 4.16B
Average 16.35x 6.10x 8.00x 3.53% 18.1B
Weighted average by Cap. 14.18x 6.71x 8.29x 3.55%

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. SMRV Stock
  4. Valuation Smooth Rock Ventures Corp.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!