Company Valuation: Corpus Resources Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1.019 1.019 1.019 1.019 0.4013 0.7165
Change - 0% 0% 0% -60.62% 78.52%
Enterprise Value (EV) 1 2.155 2.817 3.133 3.541 3.054 0.6793
Change - 30.72% 11.21% 13.04% -13.76% -77.76%
P/E -1.53x -1.18x -1.45x -1.39x -0.63x 0.15x
PBR -0.6x -0.4x -0.34x -0.26x -0.1x -2.34x
PEG - -0x 0.1x -0.29x 0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 1.01x - - - - -
EV / EBIT -4.95x -6.15x -6.18x -7.31x -11.2x 0.69x
EV / FCF -7.07x -8.02x -11x 42.8x -14x -1.33x
FCF Yield -14.2% -12.5% -9.09% 2.33% -7.14% -75.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.006666 -0.008635 -0.007036 -0.007379 -0.00052 0.001485
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 2.124 - - - - -
EBIT 1 -0.4353 -0.4582 -0.507 -0.4841 -0.2715 0.9896
Net income 1 -0.6176 -0.8605 -0.7011 -0.7353 -0.6421 3.677
Net Debt 1 1.136 1.798 2.113 2.522 2.652 -0.0372
Reference price 2 0.010228 0.010228 0.010228 0.010228 0.000326 0.000222
Nbr of stocks (in thousands) 99,640 99,640 99,640 99,640 1,232,973 3,226,307
Announcement Date 5/3/21 4/29/22 4/28/23 9/9/24 5/23/25 6/11/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.02M
11.92x2.24x5.35x2.84% 145B
12.52x3.42x6.28x3.74% 98.92B
8.58x2.77x4.78x2.84% 77.59B
13.09x3.77x5.55x2.16% 55.91B
7.88x2.52x4x1.81% 55.17B
9.61x1.39x4.5x2.03% 55.5B
10.35x2.67x4.82x2.61% 51.41B
12.01x3.26x4.95x5.94% 43.24B
12.6x4.07x5.93x1.23% 33.5B
Average 10.95x 2.90x 5.13x 2.8% 61.64B
Weighted average by Cap. 11.05x 2.79x 5.21x 2.87%

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. COR Stock
  4. Valuation Corpus Resources Plc