Valuation Fitzroy River Corporation Limited

Stocks

Market Closed - Australian S.E. 04:10:15 11/09/26 pm AEST			5-day change	1st Jan Change
0.4000 ^AUD	+23.08%		+48.15%	+150.00%

04/09	Fitzroy River Corporation Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
30/03	Fitzroy River Corp says Tasman Mining pays A$12.3 mln to buy Fitzroy royalty over Snowy River gold project	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	16.19	14.03	18.35	13.49	17.81	22.13
Change	-	-13.33%	30.77%	-26.47%	32%	24.24%
Enterprise Value (EV) ¹	15.72	12.76	16.59	11.11	17.06	8.935
Change	-	-18.82%	30.04%	-33.06%	53.59%	-47.63%
P/E	167x	16.5x	132x	-179x	-65.4x	-108x
PBR	2.6x	1.83x	3.12x	2.38x	6.27x	8.38x
PEG	-	0x	-1.6x	1x	-0x	4.4x
Capitalization / Revenue	23.4x	10.9x	17.7x	18.6x	29.3x	37.3x
EV / Revenue	22.7x	9.88x	16x	15.3x	28.1x	15.1x
EV / EBITDA	63.4x	14.2x	25.1x	30.7x	75.5x	160x
EV / EBIT	-333x	21.1x	45.4x	-196x	-88.6x	-24.6x
EV / FCF	-150x	28.9x	19.7x	30.4x	35.4x	0.36x
FCF Yield	-0.67%	3.46%	5.08%	3.29%	2.83%	276%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.000899	0.007883	0.001285	-0.0007	-0.002522	-0.001899
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.6912	1.291	1.037	0.7255	0.6075	0.593
EBITDA ¹	0.2481	0.8989	0.6607	0.362	0.226	0.0558
EBIT ¹	-0.0472	0.6035	0.3653	-0.0566	-0.1926	-0.3628
Net income ¹	0.0836	0.851	0.1388	-0.0719	-0.2723	-0.201
Net Debt ¹	-0.4744	-1.273	-1.758	-2.385	-0.7498	-13.2
Reference price ²	0.1500	0.1300	0.1700	0.1250	0.1650	0.2050
Nbr of stocks (in thousands)	107,954	107,954	107,954	107,954	107,954	107,954
Announcement Date	15/9/21	30/9/22	15/9/23	3/9/24	3/9/25	4/9/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FITZROY RIVER CORPORATION LIMITED	-	-	-	-	30.97M
CONOCOPHILLIPS	12.97x	2.47x	5.62x	2.47%	165B
CANADIAN NATURAL RESOURCES LIMITED	12.42x	3.31x	6.34x	3.59%	103B
EOG RESOURCES, INC.	8.69x	2.66x	4.63x	2.8%	77.29B
CENOVUS ENERGY INC.	9.94x	1.48x	4.81x	1.9%	61.01B
OCCIDENTAL PETROLEUM CORPORATION	7.55x	2.58x	4.1x	1.67%	61.44B
DEVON ENERGY CORPORATION	9.7x	2.67x	5.21x	2.21%	57.76B
DIAMONDBACK ENERGY, INC.	12.36x	3.7x	5.26x	2.13%	57.4B
WOODSIDE ENERGY GROUP LTD	12.35x	3.45x	5.21x	5.71%	44.8B
EQT CORPORATION	12.79x	4.11x	6.1x	1.22%	33.82B
Average	10.97x	2.94x	5.25x	2.63%	66.16B
Weighted average by Cap.	11.21x	2.82x	5.33x	2.66%