RUPERT RESOURCES LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.99 CAD | -1.48% |
|
-0.99% | +2.84% |
| May. 16 | Rupert Resources Cites "Some of the Best Intercepts Achieved To Date" at Ikkari | MT |
| May. 16 | Rupert Resources Brief: Reporting Results From Project Drilling Including 120m at 6.2g/t Gol | MT |
Valuation
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 103.2 | 138.4 | 652.9 | 928.4 | 942 | 827.1 | - | - |
| Enterprise Value (EV) 1 | 103.2 | 124.1 | 630.5 | 882.7 | 869.5 | 827.1 | 827.1 | 827.1 |
| P/E ratio | -17 x | - | - | - | -66.6 x | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - | - | - |
| EV / EBITDA | - | - | -117 x | -113 x | -73.1 x | -81.1 x | -86.3 x | -114 x |
| EV / FCF | - | -12.2 x | -202 x | -346 x | -26.9 x | -14.3 x | -5.3 x | -1.93 x |
| FCF Yield | - | -8.2% | -0.5% | -0.29% | -3.72% | -7.01% | -18.9% | -51.9% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 121,429 | 155,471 | 165,286 | 178,533 | 202,142 | 204,225 | - | - |
| Reference price 2 | 0.8500 | 0.8900 | 3.950 | 5.200 | 4.660 | 3.990 | 3.990 | 3.990 |
| Announcement Date | 6/27/19 | 6/3/20 | 6/25/21 | 6/10/22 | 5/29/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - | - | - |
| EBITDA 1 | - | - | -5.594 | -8.228 | -12.88 | -10.19 | -9.582 | -7.262 |
| EBIT | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | -13.1 | - | - | - |
| Net income | -5.449 | - | - | -8.256 | -13.1 | - | -4.6 | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | -0.0500 | - | - | - | -0.0700 | - | - | - |
| Free Cash Flow 1 | - | -11.34 | -3.239 | -2.684 | -35.05 | -57.96 | -156.2 | -429 |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 6/27/19 | 6/3/20 | 6/25/21 | 6/10/22 | 5/29/23 | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | 14.3 | 22.4 | 45.7 | 72.5 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -11.3 | -3.24 | -2.68 | -35.1 | -58 | -156 | -429 |
| ROE (net income / shareholders' equity) | - | - | -12.7% | -9.37% | -9.72% | -2.8% | 3.5% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | - | - | -0.0200 | -0.0100 | -0.0300 | -0.0100 | -0.0400 | -0.0100 |
| Capex 1 | - | - | 0.34 | 0.34 | 29.1 | 64.8 | 119 | 426 |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 6/27/19 | 6/3/20 | 6/25/21 | 6/10/22 | 5/29/23 | - | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
4.05
CAD
Average target price
9.44
CAD
Spread / Average Target
+133.09%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +2.84% | 608M | |
| +6.40% | 51.22B | |
| +27.84% | 35.27B | |
| +1.55% | 31.39B | |
| +20.73% | 25.85B | |
| +9.38% | 11.59B | |
| +35.85% | 10.79B | |
| +39.78% | 9.83B | |
| +11.04% | 8.83B | |
| -.--% | 8.75B |
- Stock Market
- Equities
- RUP Stock
- Financials Rupert Resources Ltd.