Valuation Fitzroy River Corporation Limited

Stocks

Market Closed - Australian S.E. Other stock markets 12:35:57 29/07/26 pm AEST			5-day change	1st Jan Change
0.2250 ^AUD	0.00%		0.00%	+40.62%

30/03	Fitzroy River Corp says Tasman Mining pays A$12.3 mln to buy Fitzroy royalty over Snowy River gold project	RE
12/03	Fitzroy River Corporation Limited Reports Earnings Results for the Half Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	12.09	16.19	14.03	18.35	13.49	17.81
Change	-	33.93%	-13.33%	30.77%	-26.47%	32%
Enterprise Value (EV) ¹	14.97	15.72	12.76	16.59	11.11	17.06
Change	-	5.02%	-18.82%	30.04%	-33.06%	53.59%
P/E	-2.07x	167x	16.5x	132x	-179x	-65.4x
PBR	3x	2.6x	1.83x	3.12x	2.38x	6.27x
PEG	-	-2x	0x	-1.6x	1x	-0x
Capitalization / Revenue	25x	23.4x	10.9x	17.7x	18.6x	29.3x
EV / Revenue	30.9x	22.7x	9.88x	16x	15.3x	28.1x
EV / EBITDA	-38.1x	63.4x	14.2x	25.1x	30.7x	75.5x
EV / EBIT	-24.3x	-333x	21.1x	45.4x	-196x	-88.6x
EV / FCF	-50.3x	-150x	28.9x	19.7x	30.4x	35.4x
FCF Yield	-1.99%	-0.67%	3.46%	5.08%	3.29%	2.83%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0675	0.000899	0.007883	0.001285	-0.0007	-0.002522
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.484	0.6912	1.291	1.037	0.7255	0.6075
EBITDA ¹	-0.393	0.2481	0.8989	0.6607	0.362	0.226
EBIT ¹	-0.617	-0.0472	0.6035	0.3653	-0.0566	-0.1926
Net income ¹	-5.83	0.0836	0.851	0.1388	-0.0719	-0.2723
Net Debt ¹	2.876	-0.4744	-1.273	-1.758	-2.385	-0.7498
Reference price ²	0.1400	0.1500	0.1300	0.1700	0.1250	0.1650
Nbr of stocks (in thousands)	86,363	107,954	107,954	107,954	107,954	107,954
Announcement Date	23/9/20	15/9/21	30/9/22	15/9/23	3/9/24	3/9/25

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FITZROY RIVER CORPORATION LIMITED	-	-	-	-	16.95M
CONOCOPHILLIPS	10.96x	2.17x	5.15x	2.97%	139B
CANADIAN NATURAL RESOURCES LIMITED	11.57x	3.19x	5.82x	4%	92.18B
EOG RESOURCES, INC.	8.15x	2.67x	4.56x	2.96%	74.38B
DIAMONDBACK ENERGY, INC.	12.46x	3.5x	5.1x	2.28%	53.54B
OCCIDENTAL PETROLEUM CORPORATION	7.57x	2.48x	3.91x	1.87%	53.64B
CENOVUS ENERGY INC.	9.03x	1.34x	4.55x	2.2%	51.88B
DEVON ENERGY CORPORATION	10.13x	2.44x	4.64x	2.75%	49.2B
WOODSIDE ENERGY GROUP LTD	11.51x	3.35x	4.97x	6.33%	42.83B
EQT CORPORATION	12.08x	3.94x	5.65x	1.28%	32.31B
Average	10.39x	2.78x	4.93x	2.96%	58.9B
Weighted average by Cap.	10.39x	2.67x	4.98x	3.03%