Company Valuation: Arrow Exploration Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 24.54 63.34 92.91 130.1 75.75 220.1 - -
Change - 158.1% 46.69% 40% -41.76% 190.57% - -
Enterprise Value (EV) 1 14.56 48.3 76.78 104 60.34 176.6 130.4 68.06
Change - 231.67% 58.97% 35.4% -41.96% 192.62% -26.17% -47.79%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 2.68x 1.66x 1.34x 1.15x 0.7x 1.04x 1.08x 1.1x
EV / Revenue 1.59x 1.27x 1.11x 0.92x 0.56x 0.83x 0.64x 0.34x
EV / EBITDA -6.74x 2.94x 2.07x 1.56x 1.26x 1.34x 1.17x 0.63x
EV / EBIT -3.44x 5.42x 3.75x 2.45x 3.07x 2.12x 1.74x -
EV / FCF -1.83x 8.16x -7.61x 10.9x -13.7x 5.1x 2.61x 0.95x
FCF Yield -54.7% 12.3% -13.1% 9.16% -7.29% 19.6% 38.3% 105%
Dividend per Share 2 - - - - - - 0.0142 0.0284
Rate of return - - - - - - 1.84% 3.69%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 9.152 38.13 69.26 112.9 108.7 212 204.6 200.3
EBITDA 1 -2.161 16.4 37.18 66.66 47.84 131.9 111.2 108.1
EBIT 1 -4.234 8.907 20.49 42.38 19.64 83.41 74.97 -
Net income - - - - - - - -
Net Debt 1 -9.978 -15.04 -16.13 -26.11 -15.41 -43.55 -89.76 -152.1
Reference price 2 0.1150 0.2900 0.3250 0.4550 0.2650 0.7700 0.7700 0.7700
Nbr of stocks (in thousands) 213,390 218,402 285,864 285,864 285,864 285,864 - -
Announcement Date 4/26/22 5/1/23 4/29/24 4/29/25 4/29/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.83x1.34x-.--% 157M
13x2.62x5.66x2.27% 179B
12.72x3.48x6.59x3.24% 113B
8.91x2.89x4.78x2.55% 84.41B
16.41x3.81x10.11x5.69% 65.57B
6.87x2.48x3.84x1.67% 62.84B
16.13x1.83x10.36x4.56% 59.6B
9.44x2.62x5.07x2.17% 58.96B
7.91x1.38x4.31x1.93% 59.39B
10.75x3.39x4.83x2.1% 57.75B
Average 11.35x 2.53x 5.69x 2.62% 74.05B
Weighted average by Cap. 11.66x 2.77x 6.10x 2.84%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Arrow Exploration Corp.

Historical PBR trend

Valuation ratios - PBR - Arrow Exploration Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Arrow Exploration Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Arrow Exploration Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Arrow Exploration Corp.
  1. Stock Market
  2. Stocks
  3. AXL Stock
  4. Valuation Arrow Exploration Corp.