Valuation Fitzroy River Corporation Limited

Stocks

Market Closed - Australian S.E. 01:28:21 2026-08-27 am EDT			5-day change	1st Jan Change
0.2750 ^AUD	+7.84%		+1.85%	+71.88%

Mar. 29	Fitzroy River Corp says Tasman Mining pays A$12.3 mln to buy Fitzroy royalty over Snowy River gold project	RE
Mar. 12	Fitzroy River Corporation Limited Reports Earnings Results for the Half Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	12.09	16.19	14.03	18.35	13.49	17.81
Change	-	33.93%	-13.33%	30.77%	-26.47%	32%
Enterprise Value (EV) ¹	14.97	15.72	12.76	16.59	11.11	17.06
Change	-	5.02%	-18.82%	30.04%	-33.06%	53.59%
P/E	-2.07x	167x	16.5x	132x	-179x	-65.4x
PBR	3x	2.6x	1.83x	3.12x	2.38x	6.27x
PEG	-	-2x	0x	-1.6x	1x	-0x
Capitalization / Revenue	25x	23.4x	10.9x	17.7x	18.6x	29.3x
EV / Revenue	30.9x	22.7x	9.88x	16x	15.3x	28.1x
EV / EBITDA	-38.1x	63.4x	14.2x	25.1x	30.7x	75.5x
EV / EBIT	-24.3x	-333x	21.1x	45.4x	-196x	-88.6x
EV / FCF	-50.3x	-150x	28.9x	19.7x	30.4x	35.4x
FCF Yield	-1.99%	-0.67%	3.46%	5.08%	3.29%	2.83%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0675	0.000899	0.007883	0.001285	-0.0007	-0.002522
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.484	0.6912	1.291	1.037	0.7255	0.6075
EBITDA ¹	-0.393	0.2481	0.8989	0.6607	0.362	0.226
EBIT ¹	-0.617	-0.0472	0.6035	0.3653	-0.0566	-0.1926
Net income ¹	-5.83	0.0836	0.851	0.1388	-0.0719	-0.2723
Net Debt ¹	2.876	-0.4744	-1.273	-1.758	-2.385	-0.7498
Reference price ²	0.1400	0.1500	0.1300	0.1700	0.1250	0.1650
Nbr of stocks (in thousands)	86,363	107,954	107,954	107,954	107,954	107,954
Announcement Date	9/23/20	9/15/21	9/30/22	9/15/23	9/3/24	9/3/25

¹AUD in Million²AUD

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.($)
FITZROY RIVER CORPORATION LIMITED	-	-	-	-	21.3M
CONOCOPHILLIPS	12.27x	2.35x	5.38x	2.61%	157B
CANADIAN NATURAL RESOURCES LIMITED	12.21x	3.25x	6.21x	3.65%	101B
EOG RESOURCES, INC.	8.53x	2.6x	4.55x	2.88%	75.19B
OCCIDENTAL PETROLEUM CORPORATION	7.57x	2.5x	3.97x	1.73%	59.08B
CENOVUS ENERGY INC.	9.78x	1.41x	4.64x	1.98%	58.29B
DIAMONDBACK ENERGY, INC.	11.92x	3.59x	5.09x	2.2%	55.35B
DEVON ENERGY CORPORATION	9.6x	2.54x	4.92x	2.35%	54.45B
WOODSIDE ENERGY GROUP LTD	12.36x	3.44x	5.15x	5.69%	44.02B
EQT CORPORATION	12.83x	4.15x	6.1x	1.21%	34.13B
Average	10.79x	2.87x	5.11x	2.7%	63.82B
Weighted average by Cap.	10.94x	2.75x	5.17x	2.75%