Valuation FARSTARCAP I

Stocks

Delayed Toronto S.E. Other stock markets 15:59:59 2026-07-09 EDT			5-day change	1st Jan Change
0.8800 ^CAD	-1.12%		-5.38%	+1,855.56%

25-09-24	BP Exploration Corp. (?BPEx?) completed the acquisition of Farstarcap Investment Corp. (TSXV:FRS.P) in a reverse merger transaction.	CI
25-09-24	Farstarcap Investment Corp. announced that it has received CAD 2.499995 million in funding	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2019	2020	2021	2022	2023	2024
Market Cap ¹	0.2708	0.1354	0.1354	0.176	0.1083	0.1231
Change	-	-50%	0%	30%	-38.46%	13.68%
Enterprise Value (EV) ¹	0.0284	-0.0487	0.024	0.1037	0.0794	0.1032
Change	-	-271.8%	149.29%	331.98%	-23.49%	30.07%
P/E	-2.29x	-2.14x	-1.87x	-5.15x	-2.12x	-1.4x
PBR	1.16x	0.79x	1.26x	2.4x	4.85x	14x
PEG	-	0x	-0.1x	0.1x	-0x	-0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-0.41x	0.98x	-0.48x	-4.57x	-2.51x	-2.07x
EV / FCF	-0.53x	1.87x	-0.59x	-5.43x	-6.64x	-4.19x
FCF Yield	-187%	53.5%	-169%	-18.4%	-15.1%	-23.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0437	-0.0234	-0.0267	-0.0126	-0.0189	-0.025
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-
EBIT ¹	-0.0699	-0.0496	-0.05	-0.0227	-0.0316	-0.0499
Net income ¹	-0.088	-0.0633	-0.0633	-0.0342	-0.0511	-0.0673
Net Debt ¹	-0.2424	-0.1841	-0.1114	-0.0723	-0.0289	-0.0199
Reference price ²	0.1000	0.0500	0.0500	0.0650	0.0400	0.0350
Nbr of stocks (in thousands)	2,708	2,708	2,708	2,708	2,708	3,518
Announcement Date	1/28/20	12/16/20	1/19/22	1/26/23	1/26/24	1/21/25