Valuation Aminex Euronext Dublin

Stocks

Delayed Euronext Dublin Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		+14.29%	-50.00%

15/07	WINNERS & LOSERS: Angus Energy revenue up; Iofina production jumps	AN
14/07	Soft US inflation helps FTSE shake off oil surge	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	29.6	30.63	54.55	41.57	58.1	103.7
Change	-	3.49%	78.05%	-23.79%	39.77%	78.55%
Enterprise Value (EV) ¹	29.38	26.4	48.74	38.53	57.35	100.3
Change	-	-10.13%	84.63%	-20.95%	48.85%	74.94%
P/E	-4.82x	-3.58x	-13x	-37.3x	-11x	-19.9x
PBR	0.72x	0.94x	1.63x	1.27x	2.1x	3.69x
PEG	-	-0.1x	0.2x	0.5x	-0x	2.78x
Capitalization / Revenue	77.1x	214x	852x	371x	1,490x	2,117x
EV / Revenue	76.5x	185x	762x	344x	1,471x	2,048x
EV / EBITDA	-13.3x	-16.2x	-15.4x	-46.9x	-29.7x	-44.7x
EV / EBIT	-9.68x	-3.43x	-13.2x	-32.9x	-14.8x	-37x
EV / FCF	-8.7x	3.97x	-44.9x	-16.5x	-78.3x	-60.1x
FCF Yield	-11.5%	25.2%	-2.23%	-6.07%	-1.28%	-1.67%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.001628	-0.002269	-0.000994	-0.000265	-0.001257	-0.001167
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.384	0.143	0.064	0.112	0.039	0.049
EBITDA ¹	-2.216	-1.632	-3.163	-0.821	-1.931	-2.246
EBIT ¹	-3.036	-7.697	-3.704	-1.17	-3.874	-2.708
Net income ¹	-6.141	-8.558	-4.059	-1.119	-5.301	-4.983
Net Debt ¹	-0.226	-4.235	-5.805	-3.041	-0.751	-3.414
Reference price ²	0.0079	0.0081	0.0130	0.0099	0.0138	0.0232
Nbr of stocks (in thousands)	37,70,685	37,70,685	42,11,167	42,11,167	42,19,167	44,68,501
Announcement Date	30/06/21	11/04/22	28/04/23	29/04/25	29/04/25	28/04/26

¹USD in Million²USD

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.($)
CONOCOPHILLIPS	11.41x	2.23x	5.39x	2.85%	14TCr
CANADIAN NATURAL RESOURCES LIMITED	11.95x	3.28x	5.99x	3.87%	9.52TCr
EOG RESOURCES, INC.	8.43x	2.75x	4.72x	2.87%	7.67TCr
OCCIDENTAL PETROLEUM CORPORATION	8.07x	2.66x	4.17x	1.75%	5.72TCr
DIAMONDBACK ENERGY, INC.	13.24x	3.69x	5.38x	2.14%	5.71TCr
CENOVUS ENERGY INC.	9.45x	1.38x	4.75x	2.1%	5.43TCr
DEVON ENERGY CORPORATION	10.46x	2.53x	4.85x	2.62%	5.18TCr
WOODSIDE ENERGY GROUP LTD	11.93x	3.29x	4.89x	6.44%	4.21TCr
ECOPETROL S.A.	6.15x	1.61x	3.74x	5.13%	3.4TCr
Average	10.12x	2.60x	4.88x	3.31%	6.81TCr
Weighted average by Cap.	10.47x	2.62x	5.06x	3.13%