Company Valuation: Apex Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2.333 1.105 1.783 2.531 4.509 4.996
Change - -52.63% 61.32% 41.96% 78.12% 10.8%
Enterprise Value (EV) 1 2.129 0.8924 1.516 2.569 4.641 5.313
Change - -58.07% 69.87% 69.46% 80.65% 14.49%
P/E -7.93x -2.66x -2.73x -7.72x -5.7x -12.8x
PBR 0.74x 0.41x 0.63x 1x 1.08x 1.03x
PEG - -0.1x -0.33x 0.2x -0.2x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -204x - - - - -
EV / EBIT -5.88x -2.13x -3.02x -9.54x -7.5x -21.6x
EV / FCF -3.65x -3.23x -9.26x -17.1x -10.1x -6.52x
FCF Yield -27.4% -31% -10.8% -5.85% -9.91% -15.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.012 -0.0169 -0.0183 -0.009066 -0.0123 -0.004704
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.0104 - - - - -
EBIT 1 -0.3619 -0.4199 -0.5015 -0.2693 -0.619 -0.2465
Net income 1 -0.2263 -0.4148 -0.6153 -0.3275 -0.6513 -0.3401
Net Debt 1 -0.2049 -0.2129 -0.2671 0.0377 0.1322 0.3176
Reference price 2 0.0950 0.0450 0.0500 0.0700 0.0700 0.0600
Nbr of stocks (in thousands) 24,562 24,562 35,662 36,162 64,412 83,264
Announcement Date 4/27/21 4/29/22 5/1/23 4/30/24 4/30/25 4/28/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.39M
18.42x4.35x7.82x3.15% 243B
12.08x3x6.5x4.87% 176B
16.04x4.51x7.46x3.09% 103B
13.12x0.4x6.5x3.18% 94.8B
27.22x6.75x17.72x-.--% 68.86B
53.11x3.27x8.05x1.14% 59.62B
15.57x3.17x6.27x0.58% 32.74B
13.58x4.41x6.7x4.27% 30.07B
13.44x4.83x8.53x3.81% 26.56B
Average 20.29x 3.85x 8.39x 2.68% 83.47B
Weighted average by Cap. 18.95x 3.73x 8.10x 3.07%

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. APX Stock
  4. Valuation Apex Resources Inc.