Company Valuation: Interra Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 21.32 20.85 16.62 17.88 19.1 16.81
Change - -2.23% -20.28% 7.56% 6.86% -11.99%
Enterprise Value (EV) 1 18.38 16.59 2.896 0.836 1.347 -2.019
Change - -9.74% -82.54% -71.13% 61.11% -249.92%
P/E -17.5x 8.35x 1.74x 7.09x 4.66x -0.77x
PBR 0.77x 0.69x 0.41x 0.42x 0.41x 0.69x
PEG - -0x 0x -0.1x 0.1x 0x
Capitalization / Revenue 1.98x 1.74x 0.68x 0.93x 1.12x 1.41x
EV / Revenue 1.7x 1.39x 0.12x 0.04x 0.08x -0.17x
EV / EBITDA 16.7x 4.43x 0.23x 0.12x 0.26x -1.22x
EV / EBIT -13.5x 9.06x 0.29x -0.9x 0.43x 0.11x
EV / FCF 202x 55.5x 0.75x 0.16x 2.13x -0.19x
FCF Yield 0.5% 1.8% 133% 632% 46.9% -514%
Dividend per Share 2 - - - - 0.001099 -
Rate of return - - - - 3.66% -
EPS 2 -0.001859 0.00381 0.0146 0.003846 0.00644 -0.0346
Distribution rate - - - - 17.1% -
Net sales 1 10.8 11.96 24.49 19.13 17.12 11.95
EBITDA 1 1.103 3.742 12.47 7.175 5.101 1.659
EBIT 1 -1.361 1.831 9.865 -0.926 3.164 -18.35
Net income 1 -1.165 2.549 9.577 2.522 4.198 -21.83
Net Debt 1 -2.948 -4.262 -13.73 -17.04 -17.76 -18.83
Reference price 2 0.0325 0.0318 0.0254 0.0273 0.0300 0.0266
Nbr of stocks (in thousands) 655,499 655,499 655,499 655,499 635,910 633,034
Announcement Date 14/4/21 13/4/22 6/4/23 12/4/24 15/5/25 14/4/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.83M
12.32x2.35x5.51x2.62% 156B
12.76x3.34x6.34x3.6% 102B
8.89x2.7x4.76x2.78% 78B
10.27x1.48x4.82x1.9% 60.03B
7.66x2.53x4.04x1.74% 59.78B
11.29x3.76x5.42x2.07% 58.81B
9.87x2.6x4.98x2.35% 55B
12.98x3.45x5.21x5.56% 44.73B
12.5x4.04x5.92x1.24% 33.24B
Average 10.95x 2.92x 5.22x 2.65% 64.78B
Weighted average by Cap. 11.11x 2.80x 5.30x 2.71%

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. 5GI Stock
  4. Valuation Interra Resources Limited