Company Valuation: Sparton Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6.973 10.29 8.236 6.74 4.245 4.556
Change - 47.51% -19.93% -18.16% -37.02% 7.32%
Enterprise Value (EV) 1 7.194 10.28 8.374 6.556 4.521 4.542
Change - 42.91% -18.54% -21.72% -31.04% 0.47%
P/E -10.2x -27.8x -22.9x -19.1x -5.9x -11.6x
PBR 10.9x 10x 8.34x 5.25x 4.28x 4.35x
PEG - 0.6x 4.97x 2.61x -0.1x 0.2x
Capitalization / Revenue - 2,18,49,206x 72,12,572x 70,64,418x - -
EV / Revenue - - - - - -
EV / EBITDA -10.7x -35.9x -28.4x -24.4x -5.2x -8.08x
EV / EBIT -10.6x -34.8x -26.4x -20.9x -5.08x -7.79x
EV / FCF -30.1x -39.8x -84.8x -29.7x -8.25x -50.6x
FCF Yield -3.33% -2.51% -1.18% -3.37% -12.1% -1.98%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004907 -0.002519 -0.002403 -0.002227 -0.004239 -0.002163
Distribution rate - - - - - -
Net sales - 0.4708 1.142 0.9541 - -
EBITDA 1 -0.6701 -0.2865 -0.2953 -0.2687 -0.8699 -0.5624
EBIT 1 -0.6756 -0.2956 -0.3173 -0.3136 -0.8906 -0.5829
Net income 1 -0.653 -0.3603 -0.3534 -0.3309 -0.7069 -0.3691
Net Debt 1 0.2211 -0.005104 0.1387 -0.1843 0.2764 -0.0133
Reference price 2 0.0500 0.0700 0.0550 0.0425 0.0250 0.0250
Nbr of stocks (in thousands) 1,39,456 1,46,942 1,49,742 1,58,592 1,69,792 1,82,227
Announcement Date 30/04/21 28/04/22 01/05/23 30/04/24 30/04/25 30/04/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.42L
12.21x4.42x6.92x0.92% 12TCr
9.58x1.67x5.54x3.5% 11TCr
15.6x5.9x8.3x0.96% 9.27TCr
11.4x2.97x4.59x2.22% 6.51TCr
27.54x16.2x19.39x0.62% 5.73TCr
30.62x18.57x20.01x0.74% 4.59TCr
10.84x3.48x5.21x4.2% 4.45TCr
13.62x4.39x6.32x2.25% 4.2TCr
7.74x2.72x4.03x5.41% 3.17TCr
Average 15.46x 6.70x 8.92x 2.31% 6.06TCr
Weighted average by Cap. 14.78x 6.03x 8.49x 2.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sparton Resources Inc.

Historical PBR trend

Valuation ratios - PBR - Sparton Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sparton Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sparton Resources Inc.

  1. Stock Market
  2. Stocks
  3. SRI Stock
  4. Valuation Sparton Resources Inc.