Company Valuation: Star Copper Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 2.613 6.458 19.76 8.031 1.663 63.3
Change - 147.16% 205.95% -59.35% -79.3% 3,706.59%
Enterprise Value (EV) 1 2.275 5.451 16.6 7.997 2.043 57.18
Change - 139.57% 204.56% -51.83% -74.45% 2,698.6%
P/E -20x -12.6x -1.9x -2.95x -0.3x -6.87x
PBR 5.09x 5.37x 3.85x 0.78x 0.31x 4.62x
PEG - -0x -0x 0x -0x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -20.7x -16.2x -2.17x -2.99x -4.43x -13.6x
EV / FCF -11.5x -28.7x -3.57x -2.68x -4.87x -15.6x
FCF Yield -8.72% -3.49% -28% -37.4% -20.5% -6.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1197 -0.2424 -1.816 -0.3048 -0.5671 -0.1965
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - -7.658 -2.67 -0.4569 -4.196
EBIT 1 -0.1101 -0.3368 -7.659 -2.676 -0.4615 -4.2
Net income 1 -0.1303 -0.3698 -7.581 -2.45 -5.438 -5.243
Net Debt 1 -0.3374 -1.007 -3.156 -0.0344 0.3805 -6.112
Reference price 2 2.4000 3.0500 3.4500 0.9000 0.1700 1.3500
Nbr of stocks (in thousands) 1,089 2,117 5,727 8,923 9,781 46,885
Announcement Date 2/1/21 A 1/28/22 A 1/30/23 A 2/6/24 A 1/29/25 A 1/28/26 A
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 41.25M
26.42x5.14x7.82x1.7% 49.74B
83.76x4.63x13.94x0.03% 26.73B
19.52x5.67x11.29x-.--% 18.91B
7.86x1.42x4.29x0.47% 18.2B
11.56x - - 3.32% 12.89B
15.96x4.03x7.4x0.09% 11.84B
16.32x2.93x5.92x-.--% 8B
14.65x3.5x6.06x2.98% 7.28B
26.47x - - 1.15% 5.09B
Average 24.72x 3.90x 8.10x 1.08% 15.87B
Weighted average by Cap. 30.09x 4.33x 8.76x 1.04%

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. STCU Stock
  4. Valuation Star Copper Corp.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!