Company Valuation: ArcWest Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8.253 7.015 4.149 5.394 7.468 11.27
Change - -15% -40.85% 30% 38.46% 50.96%
Enterprise Value (EV) 1 5.177 4.263 2.077 3.272 4.438 7.31
Change - -17.66% -51.27% 57.53% 35.61% 64.73%
P/E -28.2x -19.7x -5.19x -15.8x -16.6x 74x
PBR 1.24x 1.09x 0.73x 0.99x 1.47x 2.12x
PEG - -0.9x -0x 0.3x -0.5x -1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -12.9x -8.83x -4.37x -6.22x -7.07x -16.7x
EV / EBIT -12.9x -8.72x -4.2x -5.99x -6.91x -16.7x
EV / FCF -32.7x -12.2x -5.87x -8.62x -22.1x 27.5x
FCF Yield -3.05% -8.19% -17% -11.6% -4.53% 3.63%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00354 -0.004313 -0.00963 -0.004123 -0.00542 0.001824
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.4008 -0.4829 -0.475 -0.526 -0.6275 -0.4367
EBIT 1 -0.4016 -0.4887 -0.4944 -0.5461 -0.6425 -0.438
Net income 1 -0.2458 -0.3559 -0.7975 -0.3421 -0.4498 0.1542
Net Debt 1 -3.076 -2.752 -2.072 -2.121 -3.03 -3.963
Reference price 2 0.1000 0.0850 0.0500 0.0650 0.0900 0.1350
Nbr of stocks (in thousands) 82,526 82,526 82,978 82,978 82,978 83,507
Announcement Date 29/04/21 29/04/22 28/04/23 30/04/24 30/04/25 30/04/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.34M
19.21x3.84x6.84x3.76% 212B
11.5x2.73x5.85x5.19% 158B
16.69x4.25x7.12x2.83% 96.17B
12.81x0.42x6.05x3.15% 84.36B
23.25x6.22x14.53x-.--% 60.54B
28.18x2.79x7.23x1.33% 50.59B
15.01x2.85x5.83x0.67% 28.04B
11.25x3.83x5.6x5% 26.22B
12.76x4.5x7.91x4.29% 23.45B
Average 16.74x 3.49x 7.44x 2.91% 73.98B
Weighted average by Cap. 16.80x 3.37x 7.18x 3.34%

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. AWX Stock
  4. Valuation ArcWest Exploration Inc.