Company Valuation: ArcWest Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8.253 7.015 4.149 5.394 7.468 11.27
Change - -15% -40.85% 30% 38.46% 50.96%
Enterprise Value (EV) 1 5.177 4.263 2.077 3.272 4.438 7.31
Change - -17.66% -51.27% 57.53% 35.61% 64.73%
P/E -28.2x -19.7x -5.19x -15.8x -16.6x 74x
PBR 1.24x 1.09x 0.73x 0.99x 1.47x 2.12x
PEG - -0.9x -0x 0.3x -0.5x -1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -12.9x -8.83x -4.37x -6.22x -7.07x -16.7x
EV / EBIT -12.9x -8.72x -4.2x -5.99x -6.91x -16.7x
EV / FCF -32.7x -12.2x -5.87x -8.62x -22.1x 27.5x
FCF Yield -3.05% -8.19% -17% -11.6% -4.53% 3.63%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00354 -0.004313 -0.00963 -0.004123 -0.00542 0.001824
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.4008 -0.4829 -0.475 -0.526 -0.6275 -0.4367
EBIT 1 -0.4016 -0.4887 -0.4944 -0.5461 -0.6425 -0.438
Net income 1 -0.2458 -0.3559 -0.7975 -0.3421 -0.4498 0.1542
Net Debt 1 -3.076 -2.752 -2.072 -2.121 -3.03 -3.963
Reference price 2 0.1000 0.0850 0.0500 0.0650 0.0900 0.1350
Nbr of stocks (in thousands) 82,526 82,526 82,978 82,978 82,978 83,507
Announcement Date 4/29/21 A 4/29/22 A 4/28/23 A 4/30/24 A 4/30/25 A 4/30/26 A
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.95M
19.68x3.88x6.92x3.71% 215B
11.84x2.83x6.16x5.03% 166B
14.53x4.12x6.83x3.47% 93.27B
12.5x0.42x5.97x2.83% 85.65B
22.47x6.03x14.09x-.--% 58.5B
41.53x2.99x7.33x1.16% 53.84B
13.88x2.88x5.7x0.65% 29.5B
10.5x3.55x5.24x5.81% 24.55B
12.25x4.39x7.8x4.15% 23.87B
Average 17.69x 3.45x 7.34x 2.98% 74.99B
Weighted average by Cap. 17.51x 3.35x 7.15x 3.36%

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. AWX Stock
  4. Valuation ArcWest Exploration Inc.