Company Valuation: Fox River Resources Corporation

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 3.302 27.19 11.53 11.28 28.59 39.86
Change - 723.47% -57.6% -2.15% 153.38% 39.44%
Enterprise Value (EV) 1 2.671 24.77 11.33 9.556 27.95 34.84
Change - 827.64% -54.27% -15.64% 192.47% 24.65%
P/E -11.4x -17.3x -5.32x -7.29x -24.2x -19.2x
PBR 5.33x 14.5x -491x 8.04x 69.7x 9x
PEG - -0x -0.1x 0.2x 1x -0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -10.3x -18x -5.53x -6.92x -23.6x -16.1x
EV / FCF -17.2x 254x -8.28x -28.5x -40.5x -35.9x
FCF Yield -5.83% 0.39% -12.1% -3.51% -2.47% -2.78%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.007 -0.03 -0.0413 -0.024 -0.0182 -0.026
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.2601 -1.375 -2.049 -1.382 -1.184 -2.166
Net income 1 -0.2712 -1.426 -2.165 -1.414 -1.173 -2.037
Net Debt 1 -0.6318 -2.42 -0.2029 -1.726 -0.6387 -5.024
Reference price 2 0.080 0.520 0.220 0.175 0.440 0.500
Nbr of stocks (in thousands) 41,279 52,295 52,411 64,473 64,973 79,726
Announcement Date 2/10/21 2/24/22 2/27/23 2/20/24 2/25/25 2/19/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.47x8.75x13.48x2.44% 144B
23.06x3.19x7.66x0.99% 87.65B
11.99x1.52x5.74x2.85% 55.77B
43.17x - - 0.33% 30.09B
23.77x4.27x14x0.88% 23.46B
24.39x - - 2.18% 17.55B
7.54x0.25x7.89x5.81% 18.78B
12.21x1.38x6.08x2.8% 15.53B
Average 21.08x 3.23x 9.14x 2.28% 49.04B
Weighted average by Cap. 21.74x 5.07x 10.14x 2.08%

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. FOX Stock
  4. FXRV.F Stock
  5. Valuation Fox River Resources Corporation