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.($)
- - - - 1.82M
10.74x2.2x4.93x2.9% 141B
11.88x3.16x6.16x3.91% 93.85B
8.06x2.48x4.32x3.07% 70.68B
6.61x2.44x4.1x1.86% 55.89B
10.67x3.49x4.99x2.3% 52.66B
8.96x1.3x4.21x2.18% 52.11B
8.51x2.34x4.63x2.58% 49.42B
12.03x3.29x4.95x5.95% 42.8B
6.57x1.71x4.11x4.55% 36.05B
Average 9.34x 2.49x 4.71x 3.26% 59.47B
Weighted average by Cap. 9.71x 2.50x 4.84x 3.16%

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.