Company Valuation: Appia Rare Earths & Uranium Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 28.09 65.64 62.8 12.4 11.63 34.55
Change - 133.69% -4.33% -80.25% -6.2% 197.05%
Enterprise Value (EV) 1 26.32 57.79 58.5 10.21 11.31 33.24
Change - 119.56% 1.21% -82.55% 10.83% 193.91%
P/E -14.4x -48.6x -25x -5.73x -8.99x -41.5x
PBR 18.6x 4.32x 2.71x 0.5x 0.47x 1.27x
PEG - 1x -0.4x 0.3x 0.2x 0.9x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -16x -54.9x - - -7.86x -
EV / EBIT -14.9x -51.8x -30.9x -4.63x -7.8x -36x
EV / FCF -68.5x 246x -24.5x -15x -45.8x 200x
FCF Yield -1.46% 0.41% -4.09% -6.66% -2.18% 0.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0249 -0.0126 -0.0204 -0.0166 -0.009452 -0.004938
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.649 -1.053 - - -1.44 -
EBIT 1 -1.764 -1.115 -1.891 -2.205 -1.451 -0.9227
Net income 1 -1.796 -1.278 -2.435 -2.145 -1.277 -0.7664
Net Debt 1 -1.765 -7.844 -4.303 -2.194 -0.3195 -1.305
Reference price 2 0.3600 0.6100 0.5100 0.0950 0.0850 0.2050
Nbr of stocks (in thousands) 78,022 107,605 123,134 130,524 136,834 168,535
Announcement Date 1/18/21 A 1/26/22 A 1/26/23 A 1/26/24 A 1/29/25 A 1/29/26 A
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 26.17M
76.73x15.4x28.52x0.2% 38.39B
57.35x - - 0.47% 18.89B
-47.35x162.94x-44.4x - 4.69B
52.08x8.89x79.67x-.--% 3.01B
19.31x1.83x16.98x0.81% 2.1B
6.9x - 8.89x-.--% 1.82B
11.34x34.27x58.27x - 1.62B
19.4x3.43x8x-.--% 473M
Average 24.47x 37.79x 22.28x 0.25% 7.89B
Weighted average by Cap. 56.97x 28.69x 24.50x 0.29%

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. API Stock
  4. Valuation Appia Rare Earths & Uranium Corp.