Company Valuation: Rev Exploration Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.149 2.521 1.124 0.9897 11.08 18.82
Change - -19.93% -55.44% -11.92% 1,019.88% 69.85%
Enterprise Value (EV) 1 1.686 1.861 1.026 0.7727 9.387 14.4
Change - 10.4% -44.88% -24.68% 1,114.79% 53.44%
P/E -1.43x -1.05x -1.92x -2.09x -5.74x -9.1x
PBR 3.61x 4.25x 38.4x -4.7x 10.5x 3.75x
PEG - 0x 0x 0.1x -1.02x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -1.41x -1.02x -1.36x -1.36x - -
EV / EBIT -1.41x -1.02x -1.35x -1.36x -12.8x -5.02x
EV / FCF 9.01x -1.16x -2.27x 3.12x -49x -10.9x
FCF Yield 11.1% -86.2% -44% 32.1% -2.04% -9.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6647 -0.4292 -0.104 -0.0718 -0.0758 -0.0583
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.194 -1.823 -0.7558 -0.5663 - -
EBIT 1 -1.194 -1.824 -0.7578 -0.5683 -0.7352 -2.869
Net income 1 -1.201 -1.726 -0.583 -0.4359 -0.7859 -1.685
Net Debt 1 -1.463 -0.66 -0.0977 -0.2169 -1.696 -4.421
Reference price 2 0.950 0.450 0.200 0.150 0.435 0.530
Nbr of stocks (in thousands) 3,314 5,603 5,618 6,598 25,478 35,517
Announcement Date 4/30/21 4/26/22 4/3/23 4/29/24 4/30/25 4/30/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 71.96M
17.97x4.27x7.67x3.22% 238B
12.06x2.97x6.47x4.88% 174B
15.94x4.5x7.43x3.02% 102B
12.96x0.4x6.41x3.21% 93.59B
27.3x6.77x17.77x-.--% 69.06B
51.64x3.2x7.86x1.2% 57.97B
15.03x3.11x6.15x0.6% 32.55B
14.43x4.71x7.11x4.03% 31.85B
13.02x4.68x8.31x3.9% 25.3B
Average 20.04x 3.84x 8.35x 2.67% 82.48B
Weighted average by Cap. 18.64x 3.70x 8.04x 3.08%

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. REVX Stock
  4. Valuation Rev Exploration Corp.