Valuation Aminex Euronext Dublin

Stocks

Delayed Euronext Dublin Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		+14.29%	-50.00%

05-08	WINNERS & LOSERS: Altona snaps share price fall; Colefax profit climbs	AN
04-29	EARNINGS AND TRADING: Tullow Oil swings to annual loss as sales drop	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	29.6	30.63	54.55	41.57	58.1	103.7
Change	-	3.49%	78.05%	-23.79%	39.77%	78.55%
Enterprise Value (EV) ¹	29.38	26.4	48.74	38.53	57.35	100.3
Change	-	-10.13%	84.63%	-20.95%	48.85%	74.94%
P/E	-4.82x	-3.58x	-13x	-37.3x	-11x	-19.9x
PBR	0.72x	0.94x	1.63x	1.27x	2.1x	3.69x
PEG	-	-0.1x	0.2x	0.5x	-0x	2.78x
Capitalization / Revenue	77.1x	214x	852x	371x	1,490x	2,117x
EV / Revenue	76.5x	185x	762x	344x	1,471x	2,048x
EV / EBITDA	-13.3x	-16.2x	-15.4x	-46.9x	-29.7x	-44.7x
EV / EBIT	-9.68x	-3.43x	-13.2x	-32.9x	-14.8x	-37x
EV / FCF	-8.7x	3.97x	-44.9x	-16.5x	-78.3x	-60.1x
FCF Yield	-11.5%	25.2%	-2.23%	-6.07%	-1.28%	-1.67%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.001628	-0.002269	-0.000994	-0.000265	-0.001257	-0.001167
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.384	0.143	0.064	0.112	0.039	0.049
EBITDA ¹	-2.216	-1.632	-3.163	-0.821	-1.931	-2.246
EBIT ¹	-3.036	-7.697	-3.704	-1.17	-3.874	-2.708
Net income ¹	-6.141	-8.558	-4.059	-1.119	-5.301	-4.983
Net Debt ¹	-0.226	-4.235	-5.805	-3.041	-0.751	-3.414
Reference price ²	0.0079	0.0081	0.0130	0.0099	0.0138	0.0232
Nbr of stocks (in thousands)	3,770,685	3,770,685	4,211,167	4,211,167	4,219,167	4,468,501
Announcement Date	30/06/21	11/04/22	28/04/23	29/04/25	29/04/25	28/04/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CONOCOPHILLIPS	10.47x	2.04x	4.68x	3.19%	129B
CANADIAN NATURAL RESOURCES LIMITED	10.39x	2.86x	5.42x	4.46%	82.14B
EOG RESOURCES, INC.	7.45x	2.54x	4.21x	3.12%	70.63B
DIAMONDBACK ENERGY, INC.	10.7x	3.33x	4.61x	2.41%	50.61B
OCCIDENTAL PETROLEUM CORPORATION	6.64x	2.25x	3.58x	2.05%	49.72B
DEVON ENERGY CORPORATION	8.91x	2.28x	4.41x	2.78%	48.69B
CENOVUS ENERGY INC.	7.88x	1.2x	4.18x	2.44%	46.39B
WOODSIDE ENERGY GROUP LTD	9.22x	2.82x	4.1x	8.04%	36.29B
EQT CORPORATION	10.77x	3.88x	5.53x	1.25%	32.96B
Average	9.16x	2.58x	4.52x	3.3%	60.72B
Weighted average by Cap.	9.32x	2.48x	4.57x	3.3%