Valuation FULL CIRCNPV

Stocks

Market Closed - Toronto S.E. 13:40:38 2026-09-04 EDT			5-day change	1st Jan Change
0.4100 ^CAD	+2.50%		-4.65%	-

09-04	Full Circle Lithium Corp. will Change its Name to FCL-X Fire & Safety Inc	CI
09-04	FCL-X Fire & Safety Inc. will Change its Ticker to FCLX from FCLI	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2023	2024	2025	2026	2027
Market Cap ¹	28.04	12.85	25.98	34.18	-
Change	-	-54.19%	102.24%	31.54%	-
Enterprise Value (EV)	28.04	12.85	25.98	34.18	34.18
Change	-	-54.19%	102.24%	31.54%	0%
P/E	-5.13x	-	-	-	-
PBR	-	-	-	-	-
PEG	-	-	-	-	-
Capitalization / Revenue	-	1,286x	37.4x	38x	7.12x
EV / Revenue	-	0x	0x	38x	7.12x
EV / EBITDA	-	-0x	-0x	-12.2x	-7.77x
EV / EBIT	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.08	-	-	-	-
Distribution rate	-	-	-	-	-
Net sales ¹	-	0.00999	0.694	0.9	4.8
EBITDA ¹	-	-2.908	-2.083	-2.8	-4.4
EBIT	-	-	-	-	-
Net income	-4.948	-	-	-	-
Net Debt	-	-	-	-	-
Reference price ²	0.4104	0.1722	0.2640	0.2963	0.2963
Nbr of stocks (in thousands)	68,329	74,591	98,405	115,325	-
Announcement Date	2/22/24	2/27/25	2/27/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FULL CIRCNPV	-	-	-	-	34.18M
WASTE CONNECTIONS, INC.	35.58x	5.02x	15.12x	0.85%	41.56B
GFL ENVIRONMENTAL INC.	-73.44x	4.12x	13.45x	0.13%	15.77B
CASELLA WASTE SYSTEMS, INC.	1558.83x	3.46x	15.13x	-.--%	5.95B
CLEANAWAY WASTE MANAGEMENT LIMITED	27.94x	1.74x	8.47x	2.84%	4.2B
ZHEFU HOLDING GROUP CO., LTD.	11.33x	-	-	-	3.75B
GRANDBLUE ENVIRONMENT CO., LTD.	10.47x	-	-	4.3%	3.64B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	14.21x	-	-	-	3.3B
Average	226.42x	3.58x	13.04x	1.62%	9.77B
Weighted average by Cap.	125.95x	4.47x	14.32x	0.91%