Company Valuation: Appia Rare Earths & Uranium Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 28.09 65.64 62.8 12.4 11.63 34.55
Change - 133.69% -4.33% -80.25% -6.2% 197.05%
Enterprise Value (EV) 1 26.32 57.79 58.5 10.21 11.31 33.24
Change - 119.56% 1.21% -82.55% 10.83% 193.91%
P/E -14.4x -48.6x -25x -5.73x -8.99x -41.5x
PBR 18.6x 4.32x 2.71x 0.5x 0.47x 1.27x
PEG - 1x -0.4x 0.3x 0.2x 0.9x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -16x -54.9x - - -7.86x -
EV / EBIT -14.9x -51.8x -30.9x -4.63x -7.8x -36x
EV / FCF -68.5x 246x -24.5x -15x -45.8x 200x
FCF Yield -1.46% 0.41% -4.09% -6.66% -2.18% 0.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0249 -0.0126 -0.0204 -0.0166 -0.009452 -0.004938
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.649 -1.053 - - -1.44 -
EBIT 1 -1.764 -1.115 -1.891 -2.205 -1.451 -0.9227
Net income 1 -1.796 -1.278 -2.435 -2.145 -1.277 -0.7664
Net Debt 1 -1.765 -7.844 -4.303 -2.194 -0.3195 -1.305
Reference price 2 0.3600 0.6100 0.5100 0.0950 0.0850 0.2050
Nbr of stocks (in thousands) 78,022 107,605 123,134 130,524 136,834 168,535
Announcement Date 1/18/21 1/26/22 1/26/23 1/26/24 1/29/25 1/29/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
82.23x16.72x31.67x0.19% 42.45B
76.47x - - - 20.04B
-57.45x213.25x-53.73x - 5.57B
21.13x - - - 3.9B
73.69x10.72x98.73x-.--% 3.82B
23.82x2.26x19.46x0.64% 2.66B
4.81x - 6.94x-.--% 1.92B
10.91x30.9x78.6x - 1.58B
28.39x3.15x11.17x-.--% 391M
Average 29.33x 46.17x 27.55x 0.17% 9.15B
Weighted average by Cap. 62.77x 35.32x 27.67x 0.19%

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. API Stock
  4. APAAF Stock
  5. Valuation Appia Rare Earths & Uranium Corp.