Company Valuation: Forge Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: August 2024 2025 2026 2027 2028
Market Cap 1 41.35 49.47 34.35 - -
Change - 19.65% -30.58% - -
Enterprise Value (EV) 41.35 49.47 34.35 34.35 34.35
Change - 19.65% -30.58% 0% 0%
P/E -12.5x - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - - 172x 11.4x 0.84x
EV / Revenue - - 172x 11.4x 0.84x
EV / EBITDA - -0x 343x 28.6x 1.71x
EV / EBIT - - - - -
EV / FCF - - -5.82x -2.68x 2.13x
FCF Yield - - -17.2% -37.3% 46.9%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.04 - - - -
Distribution rate - - - - -
Net sales 1 - - 0.2 3 40.9
EBITDA 1 - -6.226 0.1 1.2 20.1
EBIT - - - - -
Net income -3.122 - - - -
Net Debt - - - - -
Reference price 2 0.5000 0.5000 0.3100 0.3100 0.3100
Nbr of stocks (in thousands) 82,700 98,947 110,793 - -
Announcement Date 12/24/24 12/24/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.28x4.12x7.4x3.36% 228B
12.17x3.01x6.53x4.83% 177B
16.04x4.53x7.5x3.03% 104B
13.21x0.41x6.53x3.16% 95.49B
27.3x6.77x17.77x-.--% 69.05B
53.76x3.31x8.13x1.13% 60.36B
16.04x3.26x6.45x0.56% 33.89B
14.16x4.61x7.01x4.09% 31.35B
13.52x4.86x8.58x3.79% 26.85B
Average 20.39x 3.87x 8.43x 2.66% 91.73B
Weighted average by Cap. 18.77x 3.67x 8.03x 3.09%

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. FRG Stock
  4. 5YZ Stock
  5. Valuation Forge Resources Corp.