Company Valuation: Interra Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 21.32 20.85 16.62 17.88 19.1 16.81
Change - -2.23% -20.28% 7.56% 6.86% -11.99%
Enterprise Value (EV) 1 18.38 16.59 2.896 0.836 1.347 -2.019
Change - -9.74% -82.54% -71.13% 61.11% -249.92%
P/E -17.5x 8.35x 1.74x 7.09x 4.66x -0.77x
PBR 0.77x 0.69x 0.41x 0.42x 0.41x 0.69x
PEG - -0x 0x -0.1x 0.1x 0x
Capitalization / Revenue 1.98x 1.74x 0.68x 0.93x 1.12x 1.41x
EV / Revenue 1.7x 1.39x 0.12x 0.04x 0.08x -0.17x
EV / EBITDA 16.7x 4.43x 0.23x 0.12x 0.26x -1.22x
EV / EBIT -13.5x 9.06x 0.29x -0.9x 0.43x 0.11x
EV / FCF 202x 55.5x 0.75x 0.16x 2.13x -0.19x
FCF Yield 0.5% 1.8% 133% 632% 46.9% -514%
Dividend per Share 2 - - - - 0.001099 -
Rate of return - - - - 3.66% -
EPS 2 -0.001859 0.00381 0.0146 0.003846 0.00644 -0.0346
Distribution rate - - - - 17.1% -
Net sales 1 10.8 11.96 24.49 19.13 17.12 11.95
EBITDA 1 1.103 3.742 12.47 7.175 5.101 1.659
EBIT 1 -1.361 1.831 9.865 -0.926 3.164 -18.35
Net income 1 -1.165 2.549 9.577 2.522 4.198 -21.83
Net Debt 1 -2.948 -4.262 -13.73 -17.04 -17.76 -18.83
Reference price 2 0.0325 0.0318 0.0254 0.0273 0.0300 0.0266
Nbr of stocks (in thousands) 655,499 655,499 655,499 655,499 635,910 633,034
Announcement Date 14/04/21 13/04/22 06/04/23 12/04/24 15/05/25 14/04/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.85M
12.12x2.31x5.42x2.66% 153B
12.65x3.31x6.36x3.63% 102B
8.74x2.65x4.68x2.83% 76.66B
7.57x2.5x3.99x1.77% 59.02B
10.14x1.46x4.73x1.93% 59.25B
11.16x3.66x5.35x2.11% 57.77B
9.82x2.59x4.95x2.36% 54.7B
12.89x3.43x5.18x5.59% 44.41B
6.39x1.61x3.98x5.52% 35.37B
Average 10.16x 2.61x 4.96x 3.16% 64.21B
Weighted average by Cap. 10.65x 2.63x 5.14x 2.97%

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. 5GI Stock
  4. Valuation Interra Resources Limited