Company Valuation: Future Mineral Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Market Cap 1 4.239 6.964 8.979 6.414 1.959 2.612
Change - 64.29% 28.94% -28.57% -69.46% 33.33%
Enterprise Value (EV) 1 -9.212 -4.946 0.9778 3.15 0.0637 2.162
Change - 46.3% 119.77% 222.2% -97.98% 3,293.85%
P/E 4.58x -3.83x -0.54x -1.13x -0.71x -1x
PBR 0.29x 0.54x 1.07x 2.37x 6.22x -1.15x
PEG - 0x -0x 0x 0x 0.19x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT 3.54x 3.31x -0.09x -1.63x -0.03x -1.51x
EV / FCF 4.17x 6.5x -0.15x -11.7x -0.74x 8.32x
FCF Yield 24% 15.4% -661% -8.52% -135% 12%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1529 -0.3 -1.3 -0.443 -0.2112 -0.2002
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -2.601 -1.493 -10.57 -1.938 -2.104 -1.433
Net income 1 0.8055 -1.721 -12.06 -5.682 -2.727 -2.615
Net Debt 1 -13.45 -11.91 -8.002 -3.263 -1.895 -0.45
Reference price 2 0.7000 1.1500 0.7000 0.5000 0.1500 0.2000
Nbr of stocks (in thousands) 6,055 6,055 12,828 12,828 13,058 13,058
Announcement Date 10/23/20 10/28/21 10/28/22 10/26/23 11/4/24 10/30/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.76M
16.55x3.84x6.97x3.54% 215B
11.33x2.67x5.88x5.27% 156B
15.34x4.42x7.3x3.1% 102B
11.86x0.38x6.12x3.36% 89.1B
26.61x6.26x16.71x-.--% 62.6B
73.96x3.13x7.74x1.14% 57.49B
15.33x3.11x6.07x0.55% 31.69B
11.54x3.72x5.64x5.31% 25.1B
11.94x4.32x7.53x3.99% 24.01B
Average 21.61x 3.54x 7.77x 2.92% 76.31B
Weighted average by Cap. 19.57x 3.40x 7.49x 3.29%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Future Mineral Resources Inc.

Historical PBR trend

Valuation ratios - PBR - Future Mineral Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Future Mineral Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Future Mineral Resources Inc.

  1. Stock Market
  2. Stocks
  3. FMR Stock
  4. Valuation Future Mineral Resources Inc.