Valuation Fitzroy River Corporation Limited

Stocks

Delayed Australian S.E. 08:34:49 26/10/2026 HKT			5-day change	1st Jan Change
0.2950 ^AUD	+3.51%		-4.84%	+84.38%

10-12	Fitzroy River Corporation Limited Announces Special Fully Franked Dividend, Payable on 21 October 2026	CI
09-29	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	15/9/21	30/9/22	15/9/23	3/9/24	3/9/25	4/9/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FITZROY RIVER CORPORATION LIMITED	-	-	-	-	22.35M
CONOCOPHILLIPS	13.2x	2.66x	5.74x	2.23%	182B
CANADIAN NATURAL RESOURCES LIMITED	12.79x	3.5x	6.63x	3.22%	114B
EOG RESOURCES, INC.	9.07x	2.95x	4.87x	2.51%	85.85B
ADNOC GAS PLC	16.31x	3.79x	10.05x	5.73%	65.16B
OCCIDENTAL PETROLEUM CORPORATION	7x	2.52x	3.91x	1.67%	64.05B
CENOVUS ENERGY INC.	8.14x	1.42x	4.43x	1.87%	61.22B
ONEOK, INC.	16.49x	2.05x	10.48x	4.47%	60.75B
DEVON ENERGY CORPORATION	9.57x	2.62x	5.08x	2.15%	59.38B
DIAMONDBACK ENERGY, INC.	10.84x	3.44x	4.84x	2.1%	58B
Average	11.49x	2.77x	6.23x	2.88%	74.98B
Weighted average by Cap.	11.79x	2.81x	6.15x	2.8%