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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.23M
19.13x3.77x6.74x3.81% 209B
11.41x2.7x5.82x5.21% 157B
14.47x4.04x6.82x3.28% 92.89B
12.76x0.42x6.03x3.16% 84B
23.21x6.21x14.51x-.--% 60.44B
30.58x2.94x7.55x1.25% 53.19B
14.17x2.92x5.8x0.64% 29.61B
10.71x3.63x5.32x5.7% 25.03B
12.32x4.12x7.69x4.3% 23.34B
Average 16.53x 3.42x 7.36x 3.04% 73.41B
Weighted average by Cap. 16.63x 3.31x 7.11x 3.42%

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.