Company Valuation: Xplore Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 3.217 2.136 1.568 5.44 0.789 1.315
Change - -33.61% -26.58% 246.92% -85.5% 66.67%
Enterprise Value (EV) 1 2.494 1.833 1.515 5.005 0.7851 1.206
Change - -26.5% -17.37% 230.41% -84.31% 53.63%
P/E -4.46x -5.5x -3.33x -1.46x -0.56x -3.37x
PBR 2.46x 1.61x 1.77x 1.82x 0.49x 1.07x
PEG - 0.1x -0.2x -0x 0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -10.4x -8.98x -3.46x -2.97x -0.62x -3.81x
EV / FCF -7.67x -3.56x -27.4x -2.5x -1.36x 4.09x
FCF Yield -13% -28.1% -3.65% -40% -73.7% 24.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0533 -0.025 -0.03 -0.0719 -0.0268 -0.007424
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - -0.1415 -1.032 -0.6429 0.3133
EBIT 1 -0.2392 -0.2041 -0.4375 -1.684 -1.273 -0.3164
Net income 1 -0.6237 -0.1967 -0.4573 -1.836 -1.4 -0.3906
Net Debt 1 -0.7232 -0.3027 -0.0535 -0.4356 -0.003876 -0.1089
Reference price 2 0.2375 0.1375 0.1000 0.1050 0.0150 0.0250
Nbr of stocks (in thousands) 13,547 15,534 15,682 51,812 52,602 52,602
Announcement Date 10/28/21 A 10/28/22 A 10/30/23 A 9/26/24 A 10/16/25 A 9/17/26 A
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 942K
22.22x8.66x13.22x2.43% 150B
19.59x3.1x7.27x0.95% 89.71B
20.79x4.32x6.63x2.23% 41.29B
9.36x0.97x4.51x3.74% 41.99B
54.57x3.59x10.74x0.09% 19.35B
15.66x3x10.2x1.25% 17.84B
6.64x1.2x3.56x0.57% 14.28B
4.72x0.21x5.39x8.14% 14.28B
Average 19.19x 3.13x 7.69x 2.42% 43.18B
Weighted average by Cap. 20.16x 4.99x 9.30x 2.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Xplore Resources Corp.

Historical PBR trend

Valuation ratios - PBR - Xplore Resources Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Xplore Resources Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Xplore Resources Corp.

  1. Stock Market
  2. Stocks
  3. XPLR Stock
  4. Valuation Xplore Resources Corp.