Company Valuation: Forge Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: August 2024 2025 2026 2027 2028
Market Cap 1 41.35 49.47 43.11 - -
Change - 19.65% -12.86% - -
Enterprise Value (EV) 41.35 49.47 43.11 43.11 43.11
Change - 19.65% -12.86% 0% 0%
P/E -12.5x - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - - 216x 14.4x 1.05x
EV / Revenue - - 216x 14.4x 1.05x
EV / EBITDA - -0x 431x 35.9x 2.14x
EV / EBIT - - - - -
EV / FCF - - -7.31x -3.37x 2.68x
FCF Yield - - -13.7% -29.7% 37.3%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.04 - - - -
Distribution rate - - - - -
Net sales 1 - - 0.2 3 40.9
EBITDA 1 - -6.226 0.1 1.2 20.1
EBIT - - - - -
Net income -3.122 - - - -
Net Debt - - - - -
Reference price 2 0.5000 0.5000 0.3200 0.3200 0.3200
Nbr of stocks (in thousands) 82,700 98,947 123,182 - -
Announcement Date 24/12/24 24/12/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.6x3.93x7.1x3.56% 217B
11.07x2.76x5.99x5.31% 161B
14.99x4.31x7.11x3.17% 99.19B
11.87x0.38x6.06x3.46% 87.2B
26.01x6.32x16.77x-.--% 64.2B
55.94x3.17x7.77x2.29% 57.34B
15.68x3.19x6.29x0.58% 32.42B
12.99x4.15x6.39x4.79% 28.2B
13.17x4.76x8.35x3.77% 25.93B
Average 19.81x 3.66x 7.98x 2.99% 85.78B
Weighted average by Cap. 18.13x 3.48x 7.59x 3.4%

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. FRG Stock
  4. 5YZ Stock
  5. Valuation Forge Resources Corp.