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 19/04/21 12/04/22 26/04/23 25/04/24 29/04/25 28/04/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 27.64L
16.55x6.06x8.62x1.72% 5.44TCr
32.98x19.81x21.43x0.65% 5.22TCr
10x3.44x4.93x4.66% 4.24TCr
17.81x5.46x9.34x2.48% 2.29TCr
12.72x - - 5.17% 1.97TCr
8.24x2.32x4.71x3.79% 1.43TCr
21.52x14.05x16.58x0.68% 716.07Cr
48.12x6.83x10.6x1.26% 541.89Cr
Average 20.99x 8.28x 10.89x 2.55% 2.43TCr
Weighted average by Cap. 19.39x 9.08x 11.34x 2.51%

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.