Company Valuation: Future Mineral Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026
Market Cap 1 6.964 8.979 6.414 1.959 2.612 4.906
Change - 28.94% -28.57% -69.46% 33.33% 87.85%
Enterprise Value (EV) 1 -4.946 0.9778 3.15 0.0637 2.162 5.066
Change - 119.77% 222.2% -97.98% 3,293.85% 134.35%
P/E -3.83x -0.54x -1.13x -0.71x -1x 10.4x
PBR 0.54x 1.07x 2.37x 6.22x -1.15x -12.8x
PEG - -0x 0x 0x 0.19x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT 3.31x -0.09x -1.63x -0.03x -1.51x -4.74x
EV / FCF 6.5x -0.15x -11.7x -0.74x 8.32x -1.75x
FCF Yield 15.4% -661% -8.52% -135% 12% -57.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3 -1.3 -0.443 -0.2112 -0.2002 0.027
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -1.493 -10.57 -1.938 -2.104 -1.433 -1.069
Net income 1 -1.721 -12.06 -5.682 -2.727 -2.615 0.4506
Net Debt 1 -11.91 -8.002 -3.263 -1.895 -0.45 0.1597
Reference price 2 1.1500 0.7000 0.5000 0.1500 0.2000 0.2800
Nbr of stocks (in thousands) 6,055 12,828 12,828 13,058 13,058 17,521
Announcement Date 28/10/21 28/10/22 26/10/23 4/11/24 30/10/25 30/10/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.26M
15.19x3.56x6.45x3.82% 198B
10.44x2.46x5.43x5.73% 142B
13.39x3.94x6.52x3.66% 94.52B
10.53x0.35x5.69x3.47% 79.16B
26.9x5.99x16.05x-.--% 59.88B
116.36x3.06x7.5x1.18% 54.85B
11.83x2.88x5.45x0.56% 31.63B
10.92x4.05x6.82x4.51% 24.55B
11.31x3.61x5.46x5.43% 24.29B
Average 25.21x 3.32x 7.26x 3.15% 70.86B
Weighted average by Cap. 21.87x 3.19x 7.00x 3.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Future Mineral Resources Inc.

Historical PBR trend

Valuation ratios - PBR - Future Mineral Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Future Mineral Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Future Mineral Resources Inc.

  1. Stock Market
  2. Stocks
  3. FMR Stock
  4. Valuation Future Mineral Resources Inc.