Company Valuation: Tamaska Oil and Gas Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6.23 8.865 69.56 45.92 23.31 24.01
Change - 42.3% 684.69% -33.99% -49.23% 2.98%
Enterprise Value (EV) 1 3.318 6.468 66.88 43.66 21.31 22.17
Change - 94.95% 934.11% -34.71% -51.19% 4.04%
P/E -4.47x -14.2x -15.3x -14.4x -12.9x -13.1x
PBR 2.17x 3.03x 18.8x 2.58x 0.98x 0.89x
PEG - 0.2x -0.3x 0.3x 0.2x 0.6x
Capitalization / Revenue 5,844x 8,324x 5,933x 5,121x - -
EV / Revenue 3,112x 6,073x 5,705x 4,870x - -
EV / EBITDA -9.79x 13.6x -19.9x -22.3x -10.3x -14.2x
EV / EBIT -3.05x -23.7x -19.9x -21.8x -10.3x -14.2x
EV / FCF -15.9x -42x -41.6x -4.06x -2.7x -4.48x
FCF Yield -6.28% -2.38% -2.4% -24.7% -37.1% -22.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0861 -0.0348 -0.054 -0.0287 -0.0106 -0.008369
Distribution rate - - - - - -
Net sales 1 0.001066 0.001065 0.0117 0.008966 - -
EBITDA 1 -0.339 0.4762 -3.355 -1.955 -2.061 -1.56
EBIT 1 -1.088 -0.2724 -3.357 -2.002 -2.063 -1.561
Net income 1 -1.096 -0.5742 -3.602 -2.593 -1.377 -1.588
Net Debt 1 -2.912 -2.397 -2.681 -2.255 -2 -1.834
Reference price 2 0.3850 0.4950 0.8250 0.4125 0.1375 0.1100
Nbr of stocks (in thousands) 16,182 17,909 84,318 111,320 169,556 218,262
Announcement Date 9/27/20 9/24/21 3/31/23 3/28/24 3/30/25 3/29/26
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.92x2.24x5.35x2.84% 145B
12.52x3.42x6.28x3.74% 98.92B
8.58x2.77x4.78x2.84% 77.59B
13.09x3.77x5.55x2.16% 55.91B
7.88x2.52x4x1.81% 55.17B
9.61x1.39x4.5x2.03% 55.5B
10.35x2.67x4.82x2.61% 51.41B
12.01x3.26x4.95x5.94% 43.24B
12.6x4.07x5.93x1.23% 33.5B
Average 10.95x 2.90x 5.13x 2.8% 68.49B
Weighted average by Cap. 11.05x 2.79x 5.21x 2.87%

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. TMK Stock
  4. TMKNB Stock
  5. Valuation Tamaska Oil and Gas Limited