WhiteHawk Minerals Corp (WHK) 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

-2547.4%

-$622.75

vs $25.45 price

Levered DCF

-$591.87

After debt service

Piotroski score

—

Altman Z-score

—

Rating

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023
P/E	-63.41×	-41.27×	236.36×
P/B	3.33×	9.85×	8.56×
P/S	9.5×	50.15×	87.1×
EV / EBITDA	120.34×	465.31×	55.09×
Gross margin	50.2%	21.9%	19.2%
Operating margin	2.5%	-63.8%	80.8%
Net margin	-36.8%	-83.4%	48.1%
Current ratio	2.82×	0.85×	3.67×
Debt / equity	1.12×	0.89×	0.24×
Interest coverage	0.09×	-2.25×	5.7×
Dividend yield	2.8%	1.9%	0.9%
Payout ratio	-72.6%	-113.8%	169.6%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023
Return on equity	-12.9%	-16.4%	4.7%
Return on invested capital	0.3%	-4.8%	3.2%
Return on assets	-5.3%	-7.0%	2.6%
Free cash flow yield	-14.6%	-3.0%	-11.4%
Earnings yield	-3.9%	-1.7%	0.6%
Enterprise value	$901M	$752.9M	$710.6M
Net debt / EBITDA	27.46×	35.51×	1.18×
Cash conversion cycle (days)	39	63	61