Company Valuation: Labrador Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 0.8898 1.047 0.6062 0.4934 0.6168 0.8635
Change - 17.69% -42.11% -18.61% 25% 40%
Enterprise Value (EV) 1 1.071 1.11 0.7194 1.13 1.361 1.823
Change - 3.7% -35.21% 57% 20.5% 33.92%
P/E 32.7x -9.2x -4.95x -3.14x -4.37x -4.24x
PBR -2.21x -2.97x -1.37x 5.53x -12.8x -3.42x
PEG - 0x 0.3x 0.1x 0.4x -0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -5.6x - - - - -
EV / EBIT -5.47x -11.8x -5.1x -12.2x -16.2x -29.6x
EV / FCF -3.01x 1,431x -14.4x -0.98x -12.5x -12.6x
FCF Yield -33.2% 0.07% -6.94% -102% -8.01% -7.95%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.006113 -0.0217 -0.0182 -0.0127 -0.0114 -0.0165
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.191 - - - - -
EBIT 1 -0.1956 -0.0938 -0.1409 -0.0923 -0.0842 -0.0616
Net income 1 0.0271 -0.1078 -0.1206 -0.1389 -0.1411 -0.2039
Net Debt 1 0.1809 0.0632 0.1132 0.6361 0.7443 0.9593
Reference price 2 0.2000 0.2000 0.0900 0.0400 0.0500 0.0700
Nbr of stocks (in thousands) 4,449 5,236 6,736 12,336 12,336 12,336
Announcement Date 3/1/21 1/28/22 2/27/23 2/29/24 2/28/25 3/2/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.56M
16.47x3.89x7.05x3.58% 215B
11.05x2.75x5.99x5.32% 160B
14.77x4.24x7x3.22% 97.7B
11.64x0.37x5.97x3.53% 85.53B
25.37x6.24x16.25x-.--% 62.7B
55.1x3.12x7.66x2.32% 56.49B
15.44x3.14x6.19x0.59% 31.78B
12.21x3.88x5.98x5.09% 26.51B
12.65x4.56x8.01x3.93% 24.88B
Average 19.41x 3.58x 7.79x 3.07% 76.03B
Weighted average by Cap. 17.85x 3.43x 7.46x 3.45%

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. LTX Stock
  4. Valuation Labrador Resources Inc.