Company Valuation: Condor Energies Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 58.6 86.26 96.73 279 - -
Change - 47.2% 12.13% 188.43% - -
Enterprise Value (EV) 1 58.6 77.13 105.6 285.8 277.7 241
Change - 31.62% 36.91% 170.61% -2.82% -13.22%
P/E -7.04x -26.2x - - - -
PBR - - - - - -
PEG - 0.4x - - - -
Capitalization / Revenue - 1,855,870x - - - -
EV / Revenue - - - - - -
EV / EBITDA - 7.07x 7.17x 8.66x 4.27x 3.35x
EV / EBIT - - - - - -
EV / FCF - -36.7x -4.64x -20.4x 139x 11x
FCF Yield - -2.73% -21.5% -4.9% 0.72% 9.13%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1473 -0.0488 - - - -
Distribution rate - - - - - -
Net sales - 46.48 - - - -
EBITDA 1 - 10.91 14.73 33 65 72
EBIT - 6.882 - - - -
Net income -8.389 -2.841 - - - -
Net Debt 1 - -9.132 8.871 6.772 -1.283 -38
Reference price 2 1.037 1.279 1.415 3.231 3.231 3.231
Nbr of stocks (in thousands) 56,490 67,457 68,367 86,355 - -
Announcement Date 3/25/24 3/21/25 3/20/26 - - -
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - 8.66x - 279M
12.64x2.42x5.51x2.53% 161B
12.5x3.32x6.35x3.57% 104B
8.64x2.63x4.61x2.85% 76.16B
7.69x2.54x4.01x1.7% 60.02B
9.99x1.44x4.74x1.94% 59.76B
12.01x3.62x5.13x2.19% 55.79B
9.47x2.57x4.99x2.31% 55.26B
12.25x3.4x5.11x5.74% 43.62B
5.49x1.62x3.87x4.92% 35.48B
Average 10.08x 2.62x 5.30x 3.08% 65.16B
Weighted average by Cap. 10.71x 2.65x 5.14x 2.9%

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. CDR Stock
  4. Valuation Condor Energies Inc.