Foraco International Valuation

Q: What is the Fair Price of FAR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

FAR (CA$2.1) is trading below our estimate of [[fair value]] (CA$4.34)

Is FAR undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

6/6

Valuation Score 6/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of FAR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: FAR (CA$2.1) is trading below our estimate of fair value (CA$4.34)

Significantly Below Fair Value: FAR is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for FAR?

Key metric: As FAR is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for FAR. This is calculated by dividing FAR's market cap by their current earnings.
What is FAR's PE Ratio?
PE Ratio	5.5x
Earnings	US$26.87m
Market Cap	US$148.77m

FAR key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.7x
Enterprise Value/EBITDA	3.7x
PEG Ratio	0.2x

Price to Earnings Ratio vs Peers

How does FAR's PE Ratio compare to its peers?

The above table shows the PE ratio for FAR vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	18.6x
LA Los Andes Copper	38.6x	n/a	CA$225.7m
GEO Geodrill	11.7x	n/a	CA$136.3m
ARG Amerigo Resources	9.9x	24.8%	CA$286.8m
LITH Lithium Chile	14.3x	n/a	CA$125.9m
FAR Foraco International	5.5x	27.7%	CA$207.8m

Price-To-Earnings vs Peers: FAR is good value based on its Price-To-Earnings Ratio (5.5x) compared to the peer average (18.6x).

Price to Earnings Ratio vs Industry

How does FAR's PE Ratio compare vs other companies in the CA Metals and Mining Industry?

42 Companies	Price / Earnings	Estimated Growth	Market Cap
IMG IAMGOLD	4.5x	-11.3%	US$3.19b
SLI Standard Lithium	2.8x	n/a	US$300.54m
THX Thor Explorations	3.9x	9.9%	US$136.21m
APM Andean Precious Metals	2.3x	-42.9%	US$126.18m

42 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: FAR is good value based on its Price-To-Earnings Ratio (5.5x) compared to the Canadian Metals and Mining industry average (13.5x).

Price to Earnings Ratio vs Fair Ratio

What is FAR's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

FAR PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	5.5x
Fair PE Ratio	17.7x

Price-To-Earnings vs Fair Ratio: FAR is good value based on its Price-To-Earnings Ratio (5.5x) compared to the estimated Fair Price-To-Earnings Ratio (17.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst FAR forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	CA$2.10	CA$4.35 +107.1%	10.6%	CA$5.00	CA$4.00	n/a	3
Nov ’25	CA$2.25	CA$4.35 +93.3%	10.6%	CA$5.00	CA$4.00	n/a	3
Oct ’25	CA$2.22	CA$4.68 +111.0%	9.6%	CA$5.00	CA$4.05	n/a	3
Sep ’25	CA$2.32	CA$4.68 +101.9%	9.6%	CA$5.00	CA$4.05	n/a	3
Aug ’25	CA$2.74	CA$4.53 +65.1%	10.5%	CA$5.00	CA$4.05	n/a	2
Jul ’25	CA$2.36	CA$5.03 +112.9%	19.4%	CA$6.00	CA$4.05	n/a	2
Jun ’25	CA$2.76	CA$5.03 +82.1%	19.4%	CA$6.00	CA$4.05	n/a	2
May ’25	CA$2.90	CA$5.03 +73.3%	19.4%	CA$6.00	CA$4.05	n/a	2
Apr ’25	CA$2.99	CA$5.13 +71.4%	17.1%	CA$6.00	CA$4.25	n/a	2
Mar ’25	CA$2.60	CA$5.13 +97.1%	17.1%	CA$6.00	CA$4.25	n/a	2

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Chemtrade Logistics Income Fund

CA$1.4b

Offers industrial chemicals and services in Canada, the United States, and South America.

CHE.UN

CA$11.44

3.2%

30.4%

Neo Performance Materials

CA$319.4m

Engages in the manufacture and sale of rare earth, magnetic powders, magnets, and rare metal-based functional materials in Canada and internationally.

NEO

CA$7.64

-5.0%

6.7%

Interfor

CA$981.2m

Produces and sells wood products in Canada, the United States, Japan, China, Taiwan, and internationally.

IFP

CA$19.25

-0.6%

-15.2%