Company Valuation: Amex Exploration

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 265.4 175.5 141.4 133 569.1 725 - -
Change - -33.87% -19.41% -5.97% 327.86% 27.4% - -
Enterprise Value (EV) 265.4 175.5 138.1 133 569.1 725 725 725
Change - -33.87% -21.33% -3.67% 327.86% 27.4% 0% 0%
P/E 1,819x 126x 15.9x - - - - -88.8x
PBR - - - - - - - -
PEG - 0x 0x - - - - -
Capitalization / Revenue - - - - - - - 3.16x
EV / Revenue - - - - - - - 3.16x
EV / EBITDA - -0x -0x -0x -0x -181x -181x 6.93x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - 2,500,036x
FCF Yield - - - - - - - 0%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0016 0.0135 0.086 - - - - -0.05
Distribution rate - - - - - - - -
Net sales 1 - - - - - - - 229.5
EBITDA 1 - -3.731 -3.025 -3.324 -10.27 -4 -4 104.7
EBIT - -3.866 -3.212 -3.525 -10.46 - - -
Net income 0.0101 0.1421 0.6802 - - - - -
Net Debt - - -3.367 - - - - -
Reference price 2 2.910 1.700 1.370 1.100 4.000 4.440 4.440 4.440
Nbr of stocks (in thousands) 91,205 103,243 103,243 120,913 142,266 163,291 - -
Announcement Date 25/03/22 04/04/23 26/03/24 23/04/25 21/04/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 510M
16.77x3.87x6.86x3.67% 213B
11.29x2.77x5.93x5.25% 163B
13.6x3.96x6.66x3.72% 88.87B
11.89x0.4x5.55x3.13% 80.35B
20.82x6.08x13.83x0.05% 60.91B
27.78x2.96x7.5x1.34% 54.16B
16.58x3.2x6.82x0.62% 29.69B
11.52x4.06x5.99x4.72% 28.75B
12.96x4.6x8.07x4.43% 23.82B
Average 15.91x 3.54x 7.47x 2.99% 74.28B
Weighted average by Cap. 15.46x 3.38x 7.11x 3.44%

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. AMX Stock
  4. Valuation Amex Exploration