Sable Resources Ltd. (SAE.V) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+50.1%

CA$0.50

vs CA$0.33 price

Levered DCF

CA$0.49

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

-3.9

Distress zone

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	0.66×	-1.38×	-1.01×	-2.24×	-5.05×	14.46×	3.59×	-1.85×
P/B	0.9×	-1.16×	-80.82×	2.28×	2.02×	2.77×	1.56×	2.09×
P/S	0×	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	-0.28×	0.07×	-0.17×	-0.61×	-1.99×	8.83×	-1.7×	-1.68×
Gross margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	21.49×	0.5×	0.85×	16.73×	20.25×	13.97×	6.9×	2.62×
Debt / equity	0×	-0×	-0.33×	0.01×	0×	0.01×	0.02×	0×
Interest coverage	0×	0×	0×	0×	0×	0×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	136.5%	83.9%	8023.3%	-101.5%	-40.0%	19.1%	43.5%	-113.0%
Return on invested capital	57.2%	94.3%	10808.6%	-89.3%	-45.8%	-17.9%	-50.9%	-91.4%
Return on assets	104.5%	-52.1%	-101.0%	-60.6%	-35.6%	17.9%	36.2%	-94.1%
Free cash flow yield	-80.2%	-77.3%	-76.4%	-46.2%	-20.3%	-6.3%	-47.9%	-46.3%
Earnings yield	152.1%	-72.6%	-99.3%	-44.6%	-19.8%	6.9%	27.9%	-54.0%
Enterprise value	-CA$2.7M	-CA$422.7K	CA$2.4M	CA$13.9M	CA$28.6M	CA$46.9M	CA$8.8M	CA$12M
Net debt / EBITDA	-1.52×	1.47×	0.85×	0.75×	1.57×	-3.18×	0.89×	0.39×
Cash conversion cycle (days)	-670	-758	-768	-1,602	-4,335	-3,405	-5,961	-1,926