Company Valuation: Future Mineral Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Market Cap 1 4.239 6.964 8.979 6.414 1.959 2.612
Change - 64.29% 28.94% -28.57% -69.46% 33.33%
Enterprise Value (EV) 1 -9.212 -4.946 0.9778 3.15 0.0637 2.162
Change - 46.3% 119.77% 222.2% -97.98% 3,293.85%
P/E 4.58x -3.83x -0.54x -1.13x -0.71x -1x
PBR 0.29x 0.54x 1.07x 2.37x 6.22x -1.15x
PEG - 0x -0x 0x 0x 0.19x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT 3.54x 3.31x -0.09x -1.63x -0.03x -1.51x
EV / FCF 4.17x 6.5x -0.15x -11.7x -0.74x 8.32x
FCF Yield 24% 15.4% -661% -8.52% -135% 12%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1529 -0.3 -1.3 -0.443 -0.2112 -0.2002
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -2.601 -1.493 -10.57 -1.938 -2.104 -1.433
Net income 1 0.8055 -1.721 -12.06 -5.682 -2.727 -2.615
Net Debt 1 -13.45 -11.91 -8.002 -3.263 -1.895 -0.45
Reference price 2 0.7000 1.1500 0.7000 0.5000 0.1500 0.2000
Nbr of stocks (in thousands) 6,055 6,055 12,828 12,828 13,058 13,058
Announcement Date 23/10/20 28/10/21 28/10/22 26/10/23 04/11/24 30/10/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18x3.7x6.59x3.84% 204B
10.85x2.67x5.72x5.4% 155B
13.45x3.94x6.55x3.48% 89.15B
12.03x0.41x5.79x3.26% 81.44B
22.29x6x13.92x-.--% 58.04B
25.61x2.72x6.98x1.37% 49.01B
14.37x2.73x5.66x0.7% 26.99B
10.32x3.52x5.23x5.44% 24.21B
12.35x4.35x7.64x4.43% 22.74B
Average 15.48x 3.34x 7.12x 3.1% 79B
Weighted average by Cap. 15.48x 3.23x 6.88x 3.54%

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. FMR Stock
  4. FMRRF Stock
  5. Valuation Future Mineral Resources Inc.