Company Valuation: Rockex Mining Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4.3 5.347 3.342 2.674 1.337 6.016
Change - 24.35% -37.5% -20% -50% 350%
Enterprise Value (EV) 1 4.295 5.32 3.27 1.88 0.683 5.687
Change - 23.87% -38.54% -42.52% -63.66% 732.59%
P/E -0.23x -4x -5.79x 5.93x -1.83x -6.17x
PBR -1.79x -2.12x -1.08x -1.01x -0.4x -1.38x
PEG - 0x 0.1x -0x 0x -0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -41.7x -15.7x -4.28x -2.55x -0.95x -7.5x
EV / EBIT -0.21x -6.8x -4.27x -2.54x -0.95x -7.5x
EV / FCF 0.54x 17.4x 22.6x -9.83x 4.9x 32.4x
FCF Yield 184% 5.76% 4.42% -10.2% 20.4% 3.09%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1521 -0.01 -0.00432 0.003372 -0.00547 -0.007289
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.1031 -0.3383 -0.7647 -0.7385 -0.7215 -0.7579
EBIT 1 -20.06 -0.782 -0.7653 -0.7392 -0.7223 -0.7585
Net income 1 -18.49 -0.7969 -0.5776 0.4509 -0.7313 -0.9744
Net Debt 1 -0.005459 -0.0273 -0.0724 -0.7942 -0.6538 -0.3289
Reference price 2 0.0350 0.0400 0.0250 0.0200 0.0100 0.0450
Nbr of stocks (in thousands) 122,868 133,687 133,687 133,687 133,687 133,687
Announcement Date 4/29/21 4/26/22 4/13/23 4/25/24 4/30/25 4/13/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.34M
8.53x1.8x4.66x7.45% 58.62B
13.09x1.43x7.47x0.93% 54.54B
14.73x0.84x6.87x0.97% 48.61B
13.87x2.33x5.32x4.43% 34.61B
13.96x1.5x8.69x0.91% 33.25B
20.08x1.77x9.78x0.58% 31.23B
12.82x1.15x6.93x2.34% 23.26B
11.39x0.75x6.63x3.75% 21.29B
17.17x1.24x11.27x1.24% 20.44B
Average 13.96x 1.42x 7.51x 2.51% 32.58B
Weighted average by Cap. 13.48x 1.47x 7.14x 2.75%

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. RXM Stock
  4. Valuation Rockex Mining Corporation