Valuation Riverside Resources Inc.

Stocks

Delayed Toronto S.E. 15:03:25 2026-10-16 EDT			5-day change	1st Jan Change
0.3600 ^CAD	+5.88%		-4.00%	+75.61%

09-09	Riverside Resources Reports Phase 2A Drilling Results and Advances Multiple Targets for Phase 2B Drilling At Union Project	CI
08-31	IMetal Resources Appoints Robert Scott as CFO and Paul Larkin as an Independent Director	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	18.38	9.942	9.306	9.306	10.1	16.08
Change	-	-45.9%	-6.4%	0%	8.49%	59.26%
Enterprise Value (EV) ¹	12.36	2.57	2.253	1.894	4.475	11.28
Change	-	-79.21%	-12.33%	-15.93%	136.27%	152.14%
P/E	6.75x	14x	-40.8x	-12.5x	-6.32x	7.17x
PBR	1.92x	0.91x	0.76x	0.69x	0.85x	1.64x
PEG	-	-0.2x	0x	-0x	-0x	-0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-15.6x	-3.94x	-5.07x	-2.2x	-4.2x	-7.83x
EV / EBIT	-14.5x	-3.53x	-4.44x	-1.48x	-2.25x	-7.09x
EV / FCF	-10x	2.89x	-0.55x	-0.47x	-2.4x	-4.17x
FCF Yield	-9.98%	34.6%	-183%	-213%	-41.6%	-24%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.04	0.01	-0.003062	-0.01	-0.0214	0.03
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-0.7905	-0.6528	-0.4447	-0.8612	-1.066	-1.441
EBIT ¹	-0.8494	-0.7287	-0.5078	-1.282	-1.986	-1.592
Net income ¹	2.632	0.7341	-0.2076	-0.3952	-1.595	3.001
Net Debt ¹	-6.02	-7.373	-7.053	-7.412	-5.621	-4.796
Reference price ²	0.2700	0.1400	0.1250	0.1250	0.1350	0.2150
Nbr of stocks (in thousands)	68,065	71,018	74,448	74,448	74,783	74,783
Announcement Date	1/28/21	1/27/22	1/30/23	1/26/24	1/29/25	1/29/26

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RIVERSIDE RESOURCES INC.	-	-	-	-	23.87M
BHP GROUP LIMITED	16.31x	3.79x	6.88x	3.59%	212B
RIO TINTO PLC	11.32x	2.65x	5.84x	5.28%	154B
GRUPO MÉXICO, S.A.B. DE C.V.	15.6x	4.49x	7.41x	3.05%	103B
GLENCORE PLC	12.06x	0.39x	6.26x	3%	91.3B
SAUDI ARABIAN MINING COMPANY (MAADEN)	26.5x	6.24x	16.65x	-.--%	62.37B
ANGLO AMERICAN PLC	100.58x	3.15x	7.81x	1.15%	57.85B
TECK RESOURCES LIMITED	14.91x	3.05x	6.01x	0.55%	31.71B
FRESNILLO PLC	12.3x	3.99x	6.04x	4.98%	26.73B
HINDUSTAN ZINC LIMITED	11.93x	4.32x	7.52x	3.99%	24.04B
Average	24.61x	3.56x	7.82x	2.84%	76.39B
Weighted average by Cap.	21.58x	3.39x	7.49x	3.24%