Company Valuation: Kore Potash plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 27.55 39.99 28.85 31.48 123.3 209
Change - 45.17% -27.87% 9.15% 291.67% 69.47%
Enterprise Value (EV) 1 21.99 28.9 23.8 29.9 122 198.4
Change - 31.4% -17.65% 25.63% 307.94% 62.68%
P/E -6.44x -19.4x -19x -24.8x -105x -196x
PBR 0.15x 0.22x 0.17x 0.18x 0.73x 0.99x
PEG - 0.3x 0.7x 0.8x 8.3x 8.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -6.99x -15.7x -18.8x -26.3x -109x -143x
EV / FCF -2.43x -4.37x -4.18x -5x -311x -12.6x
FCF Yield -41.2% -22.9% -23.9% -20% -0.32% -7.97%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001748 -0.00061 -0.000445 -0.000308 -0.000269 -0.000206
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -1.388
EBIT 1 -3.147 -1.838 -1.268 -1.137 -1.119 -1.389
Net income 1 -3.141 -1.941 -1.514 -1.09 -1.146 -0.9846
Net Debt 1 -5.555 -11.09 -5.047 -1.584 -1.339 -10.56
Reference price 2 0.0113 0.0118 0.0084 0.0076 0.0282 0.0404
Nbr of stocks (in thousands) 2,445,788 3,375,494 3,420,177 4,119,667 4,377,870 5,175,938
Announcement Date 3/31/21 3/31/22 3/31/23 3/28/24 3/31/25 3/25/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 229M
32.06x3x12.88x0.9% 54.98B
10.76x1.28x6.5x4.58% 8.39B
15.58x1.15x6.01x1.53% 5.13B
32.24x4.72x20.05x0.58% 3.94B
Average 22.66x 2.54x 11.36x 1.9% 14.53B
Weighted average by Cap. 28.43x 2.76x 12.05x 1.35%

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. KP2 Stock
  4. Valuation Kore Potash plc