Company Valuation: Orex Minerals Inc.

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026
Market Cap 1 32.79 12.18 5.622 4.193 4.114 17.58
Change - -62.86% -53.85% -25.42% -1.88% 327.34%
Enterprise Value (EV) 1 27.17 8.879 4.496 4.165 4.045 15.8
Change - -67.32% -49.36% -7.36% -2.88% 290.58%
P/E -11.4x -5.24x -2.41x -2.1x -1.09x -6.47x
PBR 3.85x 1.86x 1.24x 1.42x 1.76x 2.62x
PEG - 0.3x -8.69x 0.1x -0.1x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -12x -5.02x -2.88x -2.98x -1.58x -5.92x
EV / EBIT -12x -5.01x -2.88x -2.98x -1.58x -5.91x
EV / FCF -28.5x -10.1x -4.94x -12.3x -2.8x -4.49x
FCF Yield -3.51% -9.91% -20.2% -8.1% -35.7% -22.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1532 -0.124 -0.1244 -0.1 -0.1105 -0.0386
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -2.266 -1.768 -1.559 -1.395 -2.559 -2.669
EBIT 1 -2.273 -1.773 -1.563 -1.398 -2.561 -2.671
Net income 1 -2.544 -2.325 -2.331 -1.874 -3.303 -1.606
Net Debt 1 -5.628 -3.302 -1.126 -0.0279 -0.0691 -1.782
Reference price 2 1.7500 0.6500 0.3000 0.2100 0.1200 0.2500
Nbr of stocks (in thousands) 18,740 18,740 18,740 19,965 34,282 70,320
Announcement Date 8/26/21 7/26/22 8/8/23 8/28/24 8/29/25 8/28/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.53M
16x3.73x6.74x3.67% 207B
10.65x2.52x5.57x5.61% 146B
13.93x4.1x6.78x3.47% 98.04B
11.13x0.37x5.93x3.11% 84.62B
26.87x5.99x16.04x-.--% 59.82B
100.1x3.06x7.48x1.75% 54.72B
14.09x2.93x5.68x0.58% 30.52B
10.93x3.48x5.27x5.61% 23.54B
9.8x3.6x6.07x5.03% 21.91B
Average 23.72x 3.31x 7.28x 3.2% 72.66B
Weighted average by Cap. 20.87x 3.23x 7.13x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Orex Minerals Inc.

Historical PBR trend

Valuation ratios - PBR - Orex Minerals Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Orex Minerals Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Orex Minerals Inc.

  1. Stock Market
  2. Stocks
  3. REX Stock
  4. Valuation Orex Minerals Inc.