Company Valuation: FEC Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1.894 5.02 1.55 1.464 1.464 2.283
Change - 165% -69.13% -5.56% 0% 55.97%
Enterprise Value (EV) 1 1.713 4.906 1.826 2.135 2.354 2.308
Change - 186.38% -62.78% 16.89% 10.27% -1.92%
P/E -7.05x -29.9x -8.04x -7.66x -6.01x -7.47x
PBR 0.81x 2.32x 0.78x 0.82x 0.19x 0.37x
PEG - 0.8x -0.5x 8.58x -0.2x -0.85x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -9.27x -30.7x - - - -
EV / EBIT -9.26x -30.7x -11.5x -16x -14.7x -10.5x
EV / FCF -3.13x 21.8x -6.03x 6.66x -20.7x -13.5x
FCF Yield -32% 4.59% -16.6% 15% -4.82% -7.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000312 -0.000195 -0.000224 -0.000222 -0.000283 -0.000308
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.1848 -0.1598 - - - -
EBIT 1 -0.1851 -0.16 -0.1586 -0.1332 -0.1599 -0.2194
Net income 1 -0.1871 -0.1682 -0.1932 -0.1918 -0.2444 -0.2828
Net Debt 1 -0.1812 -0.114 0.2762 0.6707 0.8899 0.0254
Reference price 2 0.002200 0.005830 0.001800 0.001700 0.001700 0.002300
Nbr of stocks (in thousands) 861,082 861,082 861,082 861,082 861,082 992,646
Announcement Date 3/26/21 3/29/22 3/30/23 4/1/24 7/14/25 3/31/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.29M
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
6.27x1.6x3.83x5.34% 33.97B
Average 10.06x 2.59x 4.86x 3.16% 63.8B
Weighted average by Cap. 10.59x 2.61x 5.05x 2.97%

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. FECOF Stock
  4. Valuation FEC Resources Inc.