Valuation Fitzroy River Corporation Limited

Stocks

Market Closed - Australian S.E. 07:07:30 2026-11-08 pm EST			5-day change	1st Jan Change
0.2900 ^AUD	+3.57%		-1.69%	+81.25%

Oct. 12	Fitzroy River Corporation Limited Announces Special Fully Franked Dividend, Payable on 21 October 2026	CI
Sep. 28	Fitzroy River Completes Sale of Royalty Interest in Silver Mines' New South Wales Project	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	16.19	14.03	18.35	13.49	17.81	22.13
Change	-	-13.33%	30.77%	-26.47%	32%	24.24%
Enterprise Value (EV) ¹	15.72	12.76	16.59	11.11	17.06	8.935
Change	-	-18.82%	30.04%	-33.06%	53.59%	-47.63%
P/E	167x	16.5x	132x	-179x	-65.4x	-108x
PBR	2.6x	1.83x	3.12x	2.38x	6.27x	8.38x
PEG	-	0x	-1.6x	1x	-0x	4.4x
Capitalization / Revenue	23.4x	10.9x	17.7x	18.6x	29.3x	37.3x
EV / Revenue	22.7x	9.88x	16x	15.3x	28.1x	15.1x
EV / EBITDA	63.4x	14.2x	25.1x	30.7x	75.5x	160x
EV / EBIT	-333x	21.1x	45.4x	-196x	-88.6x	-24.6x
EV / FCF	-150x	28.9x	19.7x	30.4x	35.4x	0.36x
FCF Yield	-0.67%	3.46%	5.08%	3.29%	2.83%	276%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.000899	0.007883	0.001285	-0.0007	-0.002522	-0.001899
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.6912	1.291	1.037	0.7255	0.6075	0.593
EBITDA ¹	0.2481	0.8989	0.6607	0.362	0.226	0.0558
EBIT ¹	-0.0472	0.6035	0.3653	-0.0566	-0.1926	-0.3628
Net income ¹	0.0836	0.851	0.1388	-0.0719	-0.2723	-0.201
Net Debt ¹	-0.4744	-1.273	-1.758	-2.385	-0.7498	-13.2
Reference price ²	0.1500	0.1300	0.1700	0.1250	0.1650	0.2050
Nbr of stocks (in thousands)	107,954	107,954	107,954	107,954	107,954	107,954
Announcement Date	9/15/21	9/30/22	9/15/23	9/3/24	9/3/25	9/4/26

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	-	-	-	-	20.79M
CONOCOPHILLIPS	11.27x	2.31x	5.03x	2.56%	161B
CANADIAN NATURAL RESOURCES LIMITED	11.35x	3.09x	5.56x	3.63%	98.89B
EOG RESOURCES, INC.	7.74x	2.5x	4.3x	2.79%	76.28B
ADNOC GAS PLC	16.94x	3.93x	10.43x	5.52%	67.67B
OCCIDENTAL PETROLEUM CORPORATION	6.16x	2.25x	3.48x	1.86%	56.36B
ONEOK, INC.	13.33x	1.85x	9.64x	5.06%	53.71B
DIAMONDBACK ENERGY, INC.	8.68x	3.05x	4.24x	2.47%	49.96B
CENOVUS ENERGY INC.	6.26x	1.1x	3.45x	2.22%	49.66B
DEVON ENERGY CORPORATION	8.5x	2.17x	4.26x	2.88%	48.11B
Average	10.03x	2.47x	5.60x	3.22%	66.18B
Weighted average by Cap.	10.41x	2.53x	5.58x	3.18%