Founders Metals Inc. (FDR.V) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-95.6%

CA$0.28

vs CA$6.40 price

Levered DCF

CA$0.28

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

42.98

Safe zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-37.27×	-21.08×	-11.83×	-12.5×	-7.33×	-176.47×	-83.33×	-74.07×
P/B	3.74×	5.14×	1.71×	0.66×	0.61×	-63.45×	-84.1×	0×
P/S	0×	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	-33.63×	0×	-11.82×	-11.5×	-3.3×	-178.31×	-83.73×	0×
Gross margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	3.51×	1.69×	2.6×	73.36×	9.37×	0×	0.21×	0×
Debt / equity	0×	0×	0×	0×	0×	0×	0×	0×
Interest coverage	0×	0×	0×	0×	0×	0×	-514.89×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-10.4%	-24.1%	-13.2%	-4.9%	-8.7%	35.7%	100.4%	0.0%
Return on invested capital	-10.2%	-24.3%	-13.2%	-6.7%	-9.2%	35.6%	100.2%	0.0%
Return on assets	-9.1%	-22.0%	-12.4%	-4.9%	-8.4%	-33624.7%	-366.6%	0.0%
Free cash flow yield	-2.1%	-2.4%	-5.7%	-14.5%	-22.1%	-0.2%	-1.2%	0.0%
Earnings yield	-2.8%	-4.7%	-7.7%	-7.4%	-14.4%	-0.6%	-1.2%	-1.3%
Enterprise value	CA$356M	CA$160.3M	CA$22M	CA$5.6M	CA$3M	CA$14.8M	CA$13.8M	CA$0
Net debt / EBITDA	2.43×	0×	1.09×	2×	3.65×	0×	0.22×	0×
Cash conversion cycle (days)	0	0	0	0	0	0	0	0