Company Valuation: Apex Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2.333 1.105 1.783 2.531 4.509 4.996
Change - -52.63% 61.32% 41.96% 78.12% 10.8%
Enterprise Value (EV) 1 2.129 0.8924 1.516 2.569 4.641 5.313
Change - -58.07% 69.87% 69.46% 80.65% 14.49%
P/E -7.93x -2.66x -2.73x -7.72x -5.7x -12.8x
PBR 0.74x 0.41x 0.63x 1x 1.08x 1.03x
PEG - -0.1x -0.33x 0.2x -0.2x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -204x - - - - -
EV / EBIT -5.88x -2.13x -3.02x -9.54x -7.5x -21.6x
EV / FCF -3.65x -3.23x -9.26x -17.1x -10.1x -6.52x
FCF Yield -27.4% -31% -10.8% -5.85% -9.91% -15.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.012 -0.0169 -0.0183 -0.009066 -0.0123 -0.004704
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.0104 - - - - -
EBIT 1 -0.3619 -0.4199 -0.5015 -0.2693 -0.619 -0.2465
Net income 1 -0.2263 -0.4148 -0.6153 -0.3275 -0.6513 -0.3401
Net Debt 1 -0.2049 -0.2129 -0.2671 0.0377 0.1322 0.3176
Reference price 2 0.0950 0.0450 0.0500 0.0700 0.0700 0.0600
Nbr of stocks (in thousands) 24,562 24,562 35,662 36,162 64,412 83,264
Announcement Date 4/27/21 A 4/29/22 A 5/1/23 A 4/30/24 A 4/30/25 A 4/28/26 A
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.47x3.89x7.05x3.58% 215B
11.05x2.75x5.99x5.32% 160B
14.77x4.24x7x3.22% 97.7B
11.64x0.37x5.97x3.53% 85.53B
25.37x6.24x16.25x-.--% 62.7B
55.1x3.12x7.66x2.32% 56.49B
15.44x3.14x6.19x0.59% 31.78B
12.21x3.88x5.98x5.09% 26.51B
12.65x4.56x8.01x3.93% 24.88B
Average 19.41x 3.58x 7.79x 3.07% 84.48B
Weighted average by Cap. 17.85x 3.43x 7.46x 3.45%

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. APX Stock
  4. SLMLF Stock
  5. Valuation Apex Resources Inc.