Company Valuation: Walker River Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 17.86 9.945 7.181 5.031 8.994 14.28
Change - -44.32% -27.79% -29.94% 78.76% 58.75%
Enterprise Value (EV) 1 14.69 8.489 6.491 4.488 8.627 13.07
Change - -42.22% -23.54% -30.85% 92.22% 51.53%
P/E -14.4x -15.9x -3.82x -5.82x -12.3x -9.76x
PBR 1.98x 1.15x 0.85x 0.59x 1.02x 1.48x
PEG - 0.3x -0x 0.1x 0.4x -0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -15.4x -7.59x -4.18x -7.15x - -
EV / EBIT -15.4x -7.59x -3.75x -5.58x -10.1x -10.3x
EV / FCF -12x -4.31x -4.99x -6.28x -11.7x -13.6x
FCF Yield -8.34% -23.2% -20% -15.9% -8.52% -7.36%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0376 -0.0188 -0.0511 -0.0215 -0.0151 -0.0256
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.9569 -1.118 -1.554 -0.6278 - -
EBIT 1 -0.9569 -1.118 -1.73 -0.8042 -0.8564 -1.275
Net income 1 -1.007 -0.6227 -1.754 -0.8262 -0.7029 -1.3
Net Debt 1 -3.167 -1.455 -0.6906 -0.5433 -0.367 -1.206
Reference price 2 0.5400 0.3000 0.1950 0.1250 0.1850 0.2500
Nbr of stocks (in thousands) 33,074 33,149 36,827 40,252 48,618 57,115
Announcement Date 30/03/21 30/03/22 29/03/23 02/04/24 28/03/25 30/03/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.97x4.27x7.67x3.22% 24TCr
12.06x2.97x6.47x4.88% 17TCr
15.94x4.5x7.43x3.02% 10TCr
12.96x0.4x6.41x3.21% 9.36TCr
27.3x6.77x17.77x-.--% 6.91TCr
51.64x3.2x7.86x1.2% 5.8TCr
15.03x3.11x6.15x0.6% 3.25TCr
14.43x4.71x7.11x4.03% 3.18TCr
13.02x4.68x8.31x3.9% 2.53TCr
Average 20.04x 3.84x 8.35x 2.67% 9.16TCr
Weighted average by Cap. 18.64x 3.70x 8.04x 3.08%

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. WRR Stock
  4. 1WV0 Stock
  5. Valuation Walker River Resources Corp.