Company Valuation: Decade Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 4.179 10.99 10.16 5.943 5.772 4.499
Change - 163% -7.56% -41.51% -2.88% -22.05%
Enterprise Value (EV) 1 4.251 10.72 10.16 5.697 4.976 4.444
Change - 152.1% -5.17% -43.94% -12.66% -10.7%
P/E -3.8x -7.22x -20.4x -4.75x -2.66x -0.43x
PBR 0.42x 0.92x 0.77x 0.44x 0.37x 0.46x
PEG - -1.39x 0.3x -0.1x -0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -9.13x -18.2x -26.5x -10.3x -5.53x -9.23x
EV / EBIT -3.25x -12.1x -26.4x -4.79x -3.91x -0.48x
EV / FCF -405x -4.3x -5.84x -12.9x -2.14x 10x
FCF Yield -0.25% -23.2% -17.1% -7.76% -46.6% 9.96%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0329 -0.0346 -0.00981 -0.0189 -0.0244 -0.0691
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.4658 -0.5885 -0.3842 -0.5532 -0.9003 -0.4816
EBIT 1 -1.309 -0.8836 -0.3853 -1.19 -1.271 -9.253
Net income 1 -1.096 -1.416 -0.48 -1.107 -2.015 -8.294
Net Debt 1 0.0717 -0.275 0.002527 -0.2459 -0.7959 -0.0556
Reference price 2 0.1250 0.2500 0.2000 0.0900 0.0650 0.0300
Nbr of stocks (in thousands) 33,433 43,965 50,800 66,034 88,798 1,49,970
Announcement Date 28/08/20 27/08/21 29/08/22 29/08/23 29/08/24 29/08/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.68Cr
18.6x4.4x7.91x3.12% 25TCr
12.36x3.05x6.62x4.76% 18TCr
16.72x4.73x7.81x2.88% 11TCr
13.22x0.4x6.54x3.14% 9.55TCr
28.77x7.1x18.66x-.--% 7.28TCr
54.74x3.36x8.27x1.13% 6.15TCr
16.58x3.36x6.65x0.55% 3.49TCr
14.14x4.6x7x4.1% 3.13TCr
14.13x5.11x9.05x3.62% 2.78TCr
Average 21.03x 4.01x 8.72x 2.59% 8.56TCr
Weighted average by Cap. 19.53x 3.86x 8.37x 2.97%

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. DEC Stock
  4. Valuation Decade Resources Ltd.