Company Valuation: Chatham Rock Phosphate Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 2.748 5.609 14.35 14.44 9.261 8.473
Change - 104.14% 155.8% 0.62% -35.86% -8.51%
Enterprise Value (EV) 1 2.735 5.23 12.98 13.7 9.209 8.467
Change - 91.21% 148.18% 5.58% -32.81% -8.06%
P/E -4.2x -7.73x -12.2x -8.12x -5.92x -6.73x
PBR 0.63x 1.09x 2.03x 1.98x 1.41x 1.31x
PEG - 0.2x 7.21x -0.3x 0.3x 0.2x
Capitalization / Revenue 532x 1,078x 2,693x 35,044x - -
EV / Revenue 530x 1,005x 2,436x 33,264x - -
EV / EBITDA -4.26x -9.19x -12.6x -7.7x -5.9x -6.95x
EV / EBIT -4.26x -9.18x -12.6x -7.68x -5.88x -6.92x
EV / FCF -11.3x -8.28x 28.3x -6.89x -8.13x -12.3x
FCF Yield -8.83% -12.1% 3.53% -14.5% -12.3% -8.15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0249 -0.0166 -0.0163 -0.0208 -0.0164 -0.0115
Distribution rate - - - - - -
Net sales 1 0.005166 0.005202 0.005328 0.000412 - -
EBITDA 1 -0.6419 -0.5694 -1.031 -1.781 -1.56 -1.219
EBIT 1 -0.642 -0.5695 -1.034 -1.785 -1.567 -1.224
Net income 1 -0.6403 -0.5729 -1.033 -1.771 -1.472 -1.183
Net Debt 1 -0.0124 -0.3789 -1.367 -0.7333 -0.0524 -0.005794
Reference price 2 0.1045 0.1284 0.1995 0.1692 0.0971 0.0774
Nbr of stocks (in thousands) 26,303 43,699 71,931 85,329 95,333 1,09,484
Announcement Date 29/07/20 28/07/21 29/07/22 01/08/23 29/07/24 29/07/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.06x3x12.88x0.9% 5.5TCr
10.76x1.28x6.5x4.58% 839.46Cr
15.58x1.15x6.01x1.53% 513.4Cr
32.24x4.72x20.05x0.58% 393.61Cr
Average 22.66x 2.54x 11.36x 1.9% 1.81TCr
Weighted average by Cap. 28.43x 2.76x 12.05x 1.35%

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. CRP Stock
  4. GELGF Stock
  5. Valuation Chatham Rock Phosphate Limited