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.($)
- - - - 1.07M
12.27x2.35x5.38x2.61% 157B
12.21x3.25x6.21x3.65% 101B
8.53x2.6x4.55x2.88% 75.19B
7.57x2.5x3.97x1.73% 59.08B
9.78x1.41x4.64x1.98% 58.29B
11.92x3.59x5.09x2.2% 55.35B
9.6x2.54x4.92x2.35% 54.45B
12.36x3.44x5.15x5.69% 44.02B
12.83x4.15x6.1x1.21% 34.13B
Average 10.79x 2.87x 5.11x 2.7% 63.82B
Weighted average by Cap. 10.94x 2.75x 5.17x 2.75%

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