Company Valuation: ReeXploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026
Market Cap 1 15.35 7.467 5.205 3.732 17.58
Change - -51.35% -30.3% -28.29% 371.01%
Enterprise Value (EV) 1 13.55 7.146 5.185 3.645 16.77
Change - -47.27% -27.45% -29.69% 360.16%
P/E -0.92x -6.32x -6.59x -8.57x -19.7x
PBR 2.84x 1.62x 1.12x 0.78x 2.94x
PEG - 0.1x 0.2x 0.2x -0.3x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA -11.9x - - - -24.8x
EV / EBIT -11.8x -6.44x -7.27x -9.37x -22.7x
EV / FCF -4.79x -6.25x -8.13x -12x -39x
FCF Yield -20.9% -16% -12.3% -8.3% -2.56%
Dividend per Share 3 - - - - -
Rate of return - - - - -
EPS 3 -0.2009 -0.0142 -0.008346 -0.004082 -0.006608
Distribution rate - - - - -
Net sales - - - - -
EBITDA 1 -1.143 - - - -0.6762
EBIT 1 -1.153 -1.11 -0.713 -0.389 -0.7381
Net income 1 -7.671 -1.181 -0.7547 -0.419 -0.7901
Net Debt 1 -1.798 -0.3212 -0.0205 -0.087 -0.8056
Reference price 3 0.1850 0.0900 0.0550 0.0350 0.1300
Nbr of stocks (in thousands) 82,972 82,972 94,638 1,06,638 1,35,229
Announcement Date 26/07/22 27/07/23 25/07/24 29/07/25 29/07/26
1CAD in Million2NAD in Million3CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.2L
35.79x - - 0.5% 2.25TCr
66.67x15.46x38.06x-.--% 1.18TCr
-220.83x21.57x69.69x-.--% 1.01TCr
30.69x - - - 614.2Cr
-21.46x - - - 452.98Cr
28.86x - - - 201.18Cr
-3.85x - - - 194Cr
-6.38x - - - 93Cr
-30.39x - -26.91x-.--% 85Cr
Average -13.43x 18.51x 26.95x 0.12% 608.35Cr
Weighted average by Cap. -8.65x 18.28x 49.66x 0.25%

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. REE Stock
  4. Valuation ReeXploration Inc.