Company Valuation: Fancamp Exploration

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 7.172 19.09 22.06 19.42 16.87 18.07
Change - 166.25% 15.55% -12% -13.14% 7.14%
Enterprise Value (EV) 1 -3.797 -11.93 -6.206 -4.933 -7.398 -7.93
Change - -214.21% 47.98% 20.52% -49.98% -7.19%
P/E -1.91x 1.07x -5.08x 3.67x 11.3x 2.58x
PBR 0.34x 0.49x 0.59x 0.45x 0.35x 0.32x
PEG - -0x 0x -0x -0.1x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 1.95x 5.67x 1.23x 2.49x 3.49x 3.16x
EV / EBIT 1.92x 4.15x 1.08x 2.1x 2.23x 2.9x
EV / FCF 1.45x 7.8x 1.95x -1.22x 2.93x 64.1x
FCF Yield 68.7% 12.8% 51.2% -82.2% 34.2% 1.56%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0235 0.1077 -0.0246 0.03 0.006179 0.029
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.943 -2.103 -5.026 -1.984 -2.121 -2.507
EBIT 1 -1.982 -2.877 -5.734 -2.346 -3.312 -2.737
Net income 1 -3.65 17.4 -4.329 5.37 1.233 6.997
Net Debt 1 -10.97 -31.03 -28.27 -24.35 -24.26 -26
Reference price 2 0.0450 0.1150 0.1250 0.1100 0.0700 0.0750
Nbr of stocks (in thousands) 159,377 166,043 176,518 176,518 240,934 240,934
Announcement Date 8/28/20 8/30/21 8/24/22 10/24/23 8/29/24 8/28/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.71M
25.14x9.68x14.87x2% 163B
22.68x3.4x8.14x0.89% 96.75B
12.49x1.58x6.03x2.74% 58.16B
23.15x4.13x13.86x0.89% 23.97B
33.83x - - 0.57% 17.62B
17.88x1.06x9.56x2.49% 14.92B
12.07x1.36x5.91x2.77% 14.87B
8.51x1.8x2.96x-.--% 13.96B
Average 19.47x 3.29x 8.76x 1.54% 44.79B
Weighted average by Cap. 21.66x 5.59x 10.80x 1.69%

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. FNC Stock
  4. Valuation Fancamp Exploration