Company Valuation: Scotia Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 6.87 9.704 3.764 0.8862 0.7201 5.76
Change - 41.26% -61.21% -76.46% -18.74% 699.94%
Enterprise Value (EV) 1 4.978 7.391 3.111 0.7493 0.715 5.501
Change - 48.49% -57.91% -75.91% -4.58% 669.35%
P/E -1.7x -2.36x -0.56x -0.32x -4.33x -6.98x
PBR 1.55x 1.65x 3.15x -0.74x -0.67x -6.87x
PEG - 0x -0x 0x 0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -3.69x -3.22x -0.71x -1.28x 0.5x -
EV / EBIT -3.56x -3.15x -0.6x -0.28x -1.07x -12x
EV / FCF -5.82x -3.88x -18x -8.82x -1.07x -20.1x
FCF Yield -17.2% -25.8% -5.55% -11.3% -93.4% -4.98%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.424 -2.221 -2.691 -0.9485 -0.0347 -0.0859
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.349 -2.298 -4.394 -0.5853 1.417 -
EBIT 1 -1.399 -2.348 -5.171 -2.673 -0.6707 -0.4579
Net income 1 -1.557 -2.652 -5.292 -2.793 -0.1601 -0.478
Net Debt 1 -1.892 -2.313 -0.6533 -0.1369 -0.005058 -0.2592
Reference price 2 7.5000 5.2500 1.5000 0.3000 0.1500 0.6000
Nbr of stocks (in thousands) 916 1,848 2,510 2,954 4,801 9,601
Announcement Date 25/5/21 26/5/22 23/5/23 31/5/24 2/6/25 23/3/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.35M
24.97x9.65x14.79x2.07% 163B
23.95x3.58x8.53x0.84% 102B
12.11x1.4x5.81x2.92% 55.26B
19.92x3.73x12.72x0.88% 22.88B
6.82x0.29x7.6x6.22% 20.27B
32.57x - - 1.25% 19.88B
20.71x1.2x10.33x2.12% 17.94B
10.97x1.51x10.4x2.96% 16.58B
Average 19.00x 3.05x 10.02x 2.41% 46.47B
Weighted average by Cap. 21.49x 5.42x 11.07x 2.02%

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. SMET Stock
  4. Valuation Scotia Metals Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!