Company Valuation: GEOGRACE Resources Philippines, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 997.5 637 647.5 94.5 364 304.5
Change - -36.14% 1.65% -85.41% 285.19% -16.35%
Enterprise Value (EV) 1 977.9 640.4 636.7 87.46 358.2 297.8
Change - -34.51% -0.58% -86.26% 309.54% -16.85%
P/E -449x -488x -239x -20.9x -432x -1,243x
PBR 92.5x 67.2x 95.7x 42.1x 260x 264x
PEG - 11.8x -2x -0.3x 5.3x 17.5x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -531x -331x -285x -22.2x -148x -122x
EV / FCF -920x -27.9x 40.9x -50.6x -190x -722x
FCF Yield -0.11% -3.58% 2.44% -1.98% -0.53% -0.14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000635 -0.000373 -0.000774 -0.001292 -0.000241 -0.00007
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -1.841 -1.934 -2.238 -3.941 -2.419 -2.436
Net income 1 -2.223 -1.306 -2.712 -4.523 -0.8452 -0.2451
Net Debt 1 -19.65 3.396 -10.83 -7.038 -5.81 -6.669
Reference price 2 0.2850 0.1820 0.1850 0.0270 0.1040 0.0870
Nbr of stocks (in thousands) 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000 3,500,000
Announcement Date 30/04/21 06/05/22 16/04/23 24/04/24 24/04/25 15/05/26
1PHP in Million2PHP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.87M
16.7x4x7.19x3.48% 222B
11.75x2.91x6.3x5% 170B
15.25x4.39x7.24x3.12% 101B
13.22x0.41x6.57x3.14% 96.11B
27.65x6.69x17.74x-.--% 68.22B
56.4x3.19x7.82x2.27% 57.82B
15.46x3.14x6.22x0.59% 32.57B
13.7x4.43x6.79x4.32% 30.04B
12.98x4.65x8.22x3.94% 25.48B
Average 20.35x 3.76x 8.23x 2.87% 80.3B
Weighted average by Cap. 18.56x 3.56x 7.85x 3.26%

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. GEO Stock
  4. Valuation GEOGRACE Resources Philippines, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!