Company Valuation: Fenix Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 180.7 218.8 207.5 195.1 150.3 - -
Change - 21.06% -5.16% -6% -22.96% - -
Enterprise Value (EV) 1 104.4 296.2 233.6 242.8 168.3 155.3 510.8
Change - 183.76% -21.11% 3.95% -30.7% -7.73% 228.94%
P/E 5.97x 7.36x 39.4x 16.8x 8.13x 3.61x 1.13x
PBR - 1.32x 1.17x 1.05x 0.75x 0.61x 0.4x
PEG - -0.7x -0.5x 0x 0.1x 0x 0x
Capitalization / Revenue 0.92x 0.84x 0.66x 0.33x 0.22x 0.18x 0.14x
EV / Revenue 0.53x 1.14x 0.74x 0.41x 0.25x 0.19x 0.49x
EV / EBITDA 1.93x 4.06x 4.17x 3.01x 2.02x 1.1x 2.21x
EV / EBIT 2.7x 6.06x 21x 8.19x 4.31x 2.08x 2.16x
EV / FCF 8.56x - 30.4x 12.1x -6.01x 8.63x -1.32x
FCF Yield 11.7% - 3.29% 8.27% -16.6% 11.6% -75.6%
Dividend per Share 2 - - 0.01 0.01 0.005 0.005 0.005
Rate of return - - 3.57% 3.92% 2.56% 2.56% 2.56%
EPS 2 0.0477 0.0428 0.0071 0.0152 0.024 0.054 0.173
Distribution rate - - 141% 65.8% 20.8% 9.26% 2.89%
Net sales 1 196.8 259.2 316.1 589.7 679 830 1,038
EBITDA 1 53.95 72.94 56.06 80.7 83.5 141 231.5
EBIT 1 38.64 48.84 11.15 29.64 39 74.5 236
Net income 1 29.25 33.64 5.395 12.47 18 41 132
Net Debt 1 -76.37 77.35 26.1 47.78 18 5 360.5
Reference price 2 0.2850 0.3150 0.2800 0.2550 0.1950 0.1950 0.1950
Nbr of stocks (in thousands) 634,162 694,618 741,145 764,963 770,685 - -
Announcement Date 8/28/23 A 8/29/24 A 8/26/25 A 8/25/26 A - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.75x0.26x2.15x2.38% 114M
14.31x1.6x8.25x0.83% 61.44B
7.67x1.61x4.28x8.71% 50.14B
19.92x0.8x6.74x1.01% 45.82B
14.23x1.55x9.06x0.86% 35.1B
17.61x1.72x9.35x0.62% 32.05B
18.2x2.28x5.72x3.6% 31.36B
12.04x1.11x6.68x2.47% 22.54B
11.99x0.76x6.24x3.63% 21.97B
16.17x1.23x10.68x1.15% 22.05B
Average 14.09x 1.29x 6.92x 2.53% 32.26B
Weighted average by Cap. 14.58x 1.44x 7.29x 2.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fenix Resources Limited

Historical PBR trend

Valuation ratios - PBR - Fenix Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fenix Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fenix Resources Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fenix Resources Limited
  1. Stock Market
  2. Stocks
  3. FEX Stock
  4. Valuation Fenix Resources Limited