Company Valuation: Rev Exploration Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.149 2.521 1.124 0.9897 11.08 18.82
Change - -19.93% -55.44% -11.92% 1,019.88% 69.85%
Enterprise Value (EV) 1 1.686 1.861 1.026 0.7727 9.387 14.4
Change - 10.4% -44.88% -24.68% 1,114.79% 53.44%
P/E -1.43x -1.05x -1.92x -2.09x -5.74x -9.1x
PBR 3.61x 4.25x 38.4x -4.7x 10.5x 3.75x
PEG - 0x 0x 0.1x -1.02x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -1.41x -1.02x -1.36x -1.36x - -
EV / EBIT -1.41x -1.02x -1.35x -1.36x -12.8x -4.23x
EV / FCF 9.01x -1.16x -2.27x 3.12x -49x -8.7x
FCF Yield 11.1% -86.2% -44% 32.1% -2.04% -11.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6647 -0.4292 -0.104 -0.0718 -0.0758 -0.0583
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.194 -1.823 -0.7558 -0.5663 - -
EBIT 1 -1.194 -1.824 -0.7578 -0.5683 -0.7352 -3.401
Net income 1 -1.201 -1.726 -0.583 -0.4359 -0.7859 -1.685
Net Debt 1 -1.463 -0.66 -0.0977 -0.2169 -1.696 -4.421
Reference price 2 0.950 0.450 0.200 0.150 0.435 0.530
Nbr of stocks (in thousands) 3,314 5,603 5,618 6,598 25,478 35,517
Announcement Date 30/04/21 26/04/22 03/04/23 29/04/24 30/04/25 30/04/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 61.79M
15.81x3.7x6.71x3.67% 206B
10.2x2.44x5.39x5.86% 141B
13.27x3.91x6.46x3.74% 93.36B
10.84x0.36x5.82x3.34% 81.68B
26.18x5.84x15.66x-.--% 58.29B
112.78x2.98x7.3x1.8% 53.17B
10.55x2.64x5.03x0.59% 29.74B
10.24x3.24x4.9x5.99% 22.06B
10.06x3.7x6.24x4.9% 22.49B
Average 24.44x 3.20x 7.06x 3.32% 70.76B
Weighted average by Cap. 21.35x 3.16x 6.95x 3.61%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rev Exploration Corp.

Historical PBR trend

Valuation ratios - PBR - Rev Exploration Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rev Exploration Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rev Exploration Corp.

  1. Stock Market
  2. Stocks
  3. REVX Stock
  4. Valuation Rev Exploration Corp.