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.($)
- - - - 2.38M
7.63x1.85x4.8x6.77% 62.46B
11.25x2.33x4.53x6.25% 38.35B
10x2.3x6.9x4.29% 7.71B
32.74x2.37x7.14x5.26% 6.12B
8.56x1.14x3.07x7.37% 4.87B
14.67x - - - 1.4B
Average 14.14x 2.00x 5.29x 5.99% 17.27B
Weighted average by Cap. 10.32x 2.03x 4.90x 6.39%

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