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 3/30/21 A 3/30/22 A 3/29/23 A 4/2/24 A 3/28/25 A 3/30/26 A
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.37M
16.94x3.97x7.07x3.52% 219B
11.52x2.85x6.14x5.1% 169B
14.24x4.19x7x3.54% 93.45B
12.57x0.41x5.84x2.84% 86.32B
22.37x6.62x14.95x-.--% 67.01B
27.63x3.01x7.63x1.33% 55.14B
17.34x3.28x6.98x0.6% 30.71B
11.35x4.05x5.87x4.66% 28.97B
13.6x4.84x8.48x4.31% 25.23B
Average 16.40x 3.69x 7.77x 2.88% 77.45B
Weighted average by Cap. 15.87x 3.52x 7.44x 3.28%

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. Valuation Walker River Resources Corp.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!