Valuation Fitzroy River Corporation Limited

Stocks

Market Closed - Australian S.E. 05:37:30 09/11/2026 am IST			5-day change	1st Jan Change
0.2900 ^AUD	+3.57%		-1.69%	+81.25%

12/10	Fitzroy River Corporation Limited Announces Special Fully Franked Dividend, Payable on 21 October 2026	CI
29/09	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)	1,07,954	1,07,954	1,07,954	1,07,954	1,07,954	1,07,954
Announcement Date	15/09/21	30/09/22	15/09/23	03/09/24	03/09/25	04/09/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FITZROY RIVER CORPORATION LIMITED	-	-	-	-	2.08Cr
CONOCOPHILLIPS	11.27x	2.31x	5.03x	2.56%	16TCr
CANADIAN NATURAL RESOURCES LIMITED	11.35x	3.09x	5.56x	3.63%	9.89TCr
EOG RESOURCES, INC.	7.74x	2.5x	4.3x	2.79%	7.63TCr
ADNOC GAS PLC	16.94x	3.93x	10.43x	5.52%	6.77TCr
OCCIDENTAL PETROLEUM CORPORATION	6.16x	2.25x	3.48x	1.86%	5.64TCr
ONEOK, INC.	13.33x	1.85x	9.64x	5.06%	5.37TCr
DIAMONDBACK ENERGY, INC.	8.68x	3.05x	4.24x	2.47%	5TCr
CENOVUS ENERGY INC.	6.26x	1.1x	3.45x	2.22%	4.97TCr
DEVON ENERGY CORPORATION	8.5x	2.17x	4.26x	2.88%	4.81TCr
Average	10.03x	2.47x	5.60x	3.22%	6.62TCr
Weighted average by Cap.	10.41x	2.53x	5.58x	3.18%