Company Valuation: Future Mineral Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Market Cap 1 4.239 6.964 8.979 6.414 1.959 2.612
Change - 64.29% 28.94% -28.57% -69.46% 33.33%
Enterprise Value (EV) 1 -9.212 -4.946 0.9778 3.15 0.0637 2.162
Change - 46.3% 119.77% 222.2% -97.98% 3,293.85%
P/E 4.58x -3.83x -0.54x -1.13x -0.71x -1x
PBR 0.29x 0.54x 1.07x 2.37x 6.22x -1.15x
PEG - 0x -0x 0x 0x 0.19x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT 3.54x 3.31x -0.09x -1.63x -0.03x -1.51x
EV / FCF 4.17x 6.5x -0.15x -11.7x -0.74x 8.32x
FCF Yield 24% 15.4% -661% -8.52% -135% 12%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1529 -0.3 -1.3 -0.443 -0.2112 -0.2002
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -2.601 -1.493 -10.57 -1.938 -2.104 -1.433
Net income 1 0.8055 -1.721 -12.06 -5.682 -2.727 -2.615
Net Debt 1 -13.45 -11.91 -8.002 -3.263 -1.895 -0.45
Reference price 2 0.7000 1.1500 0.7000 0.5000 0.1500 0.2000
Nbr of stocks (in thousands) 6,055 6,055 12,828 12,828 13,058 13,058
Announcement Date 23/10/20 28/10/21 28/10/22 26/10/23 04/11/24 30/10/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.3M
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. FMR Stock
  4. Valuation Future Mineral Resources Inc.