Company Valuation: Pace Metals

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 2.176 8.162 1.746 1.361 0.9582 0.3301
Change - 275.17% -78.61% -22.02% -29.61% -65.56%
Enterprise Value (EV) 1 1.926 6.789 0.7972 0.8669 0.8426 0.3108
Change - 252.58% -88.26% 8.74% -2.8% -63.11%
P/E -4.31x -1.43x -0.45x -2.44x -0.2x -1.21x
PBR 13.3x 5.27x 2.21x 5.73x -5.54x -0.74x
PEG - -0x 0x 0x -0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -4.38x -1.66x -0.22x -1.48x -0.2x -1.43x
EV / FCF -7.72x -3.98x -0.94x -3.16x 1.53x 7.59x
FCF Yield -13% -25.1% -107% -31.7% 65.4% 13.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.043 -5.454 -3.016 -0.4307 -2.249 -0.1285
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - -4.082 -3.67 -0.5811 -4.285 -
EBIT 1 -0.4398 -4.086 -3.681 -0.586 -4.29 -0.2179
Net income 1 -0.4955 -4.151 -3.714 -0.5579 -4.328 -0.2735
Net Debt 1 -0.25 -1.373 -0.9486 -0.4945 -0.1156 -0.0192
Reference price 2 4.5000 7.8000 1.3500 1.0500 0.4500 0.1550
Nbr of stocks (in thousands) 483 1,046 1,293 1,296 2,129 2,129
Announcement Date 28/4/20 21/4/21 2/5/22 28/4/23 28/2/24 29/4/25
1CAD in Million2CAD
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA