Frontier Nuclear and Minerals Inc. (FNUC) 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

+308.2%

$2.86

vs $0.70 price

Levered DCF

$2.57

After debt service

Piotroski score

—

Altman Z-score

—

Rating

—

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-1.56×	-3.05×	-3.5×	-5.15×	-476.09×	-1,529.34×	-181.33×
P/B	0.37×	0.82×	2.41×	1.39×	54.96×	55.16×	50.99×
P/S	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	-0.51×	-2.7×	-3.26×	-2.75×	-634.09×	-1,156.59×	-181.91×
Gross margin	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%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	3.19×	1.69×	1.27×	14.05×	0.29×	0.45×	1.5×
Debt / equity	0×	0×	0×	0.01×	0.1×	0×	0×
Interest coverage	-1,268.3×	-967.91×	-8,684.32×	-65.66×	-3.02×	-91.69×	-493.86×
Dividend yield	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%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-23.7%	-26.9%	-68.7%	-26.7%	-11.6%	-3.5%	-28.0%
Return on invested capital	-18.0%	-20.7%	-71.1%	-31.0%	-8.1%	-4.8%	-28.0%
Return on assets	-20.0%	-22.9%	-58.5%	-25.5%	-9.0%	-3.3%	-25.9%
Free cash flow yield	-37.6%	-39.4%	-36.5%	-18.5%	-0.2%	-0.1%	-0.1%
Earnings yield	-64.0%	-32.8%	-28.5%	-19.3%	-0.2%	-0.1%	-0.5%
Enterprise value	$6.6M	$18.4M	$50.4M	$25.5M	$261.4M	$285.9M	$275.3M
Net debt / EBITDA	1.39×	0.37×	0.24×	2.54×	-0.36×	0.58×	0.4×
Cash conversion cycle (days)	0	-5,417	-99,874	0	0	0	0