Company Valuation: CW Petroleum Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 17.33 17.65 50.16 33.01 5.655 0.3457
Change - 1.87% 184.15% -34.2% -82.87% -93.89%
Enterprise Value (EV) 1 17.67 18.13 50.77 33.27 6.096 0.6655
Change - 2.62% 179.98% -34.47% -81.68% -89.08%
P/E 159x -8.08x -105x 73.5x -69.1x -2.14x
PBR 38x -1,863x -161x 239x 57.8x -6.96x
PEG - 0x 1.1x -0x 0x -0x
Capitalization / Revenue 2.46x 2.13x 6.29x 3.54x 0.71x 0.05x
EV / Revenue 2.51x 2.19x 6.37x 3.57x 0.76x 0.1x
EV / EBITDA 80.1x -28.3x -1,492x 44x 40.8x -217x
EV / EBIT 280x -22.4x -264x 54.7x 3,136x -5.54x
EV / FCF 79.4x 19.8x 578x 84.3x -121x 3.95x
FCF Yield 1.26% 5.04% 0.17% 1.19% -0.83% 25.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.008198 -0.0978 -0.00391 0.003672 -0.003647 -0.007001
Distribution rate - - - - - -
Net sales 1 7.044 8.27 7.969 9.313 8.002 6.452
EBITDA 1 0.2207 -0.6398 -0.034 0.7567 0.1492 -0.003062
EBIT 1 0.0631 -0.8094 -0.1925 0.6086 0.001944 -0.1201
Net income 1 0.1068 -1.543 -0.3017 0.4493 -0.0475 -0.1577
Net Debt 1 0.3432 0.4807 0.6096 0.261 0.4412 0.3198
Reference price 2 1.3025 0.7900 0.4100 0.2698 0.2519 0.0150
Nbr of stocks (in thousands) 13,304 22,346 122,346 122,346 22,446 23,046
Announcement Date 4/30/21 4/29/22 4/28/23 4/29/24 4/11/25 4/29/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 300K
24.24x3.23x13.02x5.59% 110B
29.51x10.02x14.34x2.88% 89.58B
12.76x1.84x10.59x5.88% 82.32B
20.99x5.68x11.48x3.71% 71.44B
21.48x9.39x12.65x4.07% 64.96B
26.56x4.42x14.03x1.68% 63.71B
16.56x2.22x11.13x4.49% 60.52B
13.74x6.45x11.65x7.75% 59.5B
14.94x4.14x11.67x4.73% 32.78B
Average 20.09x 5.27x 12.28x 4.53% 63.46B
Weighted average by Cap. 20.88x 5.29x 12.40x 4.54%

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. CWPE Stock
  4. Valuation CW Petroleum Corp