Company Valuation: Corpus Resources Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1.019 1.019 1.019 1.019 0.4013 0.7165
Change - 0% 0% 0% -60.62% 78.52%
Enterprise Value (EV) 1 2.155 2.817 3.133 3.541 3.054 0.6793
Change - 30.72% 11.21% 13.04% -13.76% -77.76%
P/E -1.53x -1.18x -1.45x -1.39x -0.63x 0.15x
PBR -0.6x -0.4x -0.34x -0.26x -0.1x -2.34x
PEG - -0x 0.1x -0.29x 0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 1.01x - - - - -
EV / EBIT -4.95x -6.15x -6.18x -7.31x -11.2x 0.69x
EV / FCF -7.07x -8.02x -11x 42.8x -14x -1.33x
FCF Yield -14.2% -12.5% -9.09% 2.33% -7.14% -75.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.006666 -0.008635 -0.007036 -0.007379 -0.00052 0.001485
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 2.124 - - - - -
EBIT 1 -0.4353 -0.4582 -0.507 -0.4841 -0.2715 0.9896
Net income 1 -0.6176 -0.8605 -0.7011 -0.7353 -0.6421 3.677
Net Debt 1 1.136 1.798 2.113 2.522 2.652 -0.0372
Reference price 2 0.010228 0.010228 0.010228 0.010228 0.000326 0.000222
Nbr of stocks (in thousands) 99,640 99,640 99,640 99,640 1,232,973 3,226,307
Announcement Date 03/05/21 29/04/22 28/04/23 09/09/24 23/05/25 11/06/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.07M
12.97x2.47x5.62x2.47% 165B
12.42x3.31x6.34x3.59% 103B
8.69x2.66x4.63x2.8% 77.29B
9.94x1.48x4.81x1.9% 61.01B
7.55x2.58x4.1x1.67% 61.44B
9.7x2.67x5.21x2.21% 57.76B
12.36x3.7x5.26x2.13% 57.4B
12.35x3.45x5.21x5.71% 44.8B
12.79x4.11x6.1x1.22% 33.82B
Average 10.97x 2.94x 5.25x 2.63% 66.15B
Weighted average by Cap. 11.21x 2.82x 5.33x 2.66%

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. COR Stock
  4. Valuation Corpus Resources Plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!