Company Valuation: Comstock Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 84.23 22.95 62.76 168.5 192.8 130.8 - -
Change - -72.76% 173.48% 168.53% 14.37% -32.13% - -
Enterprise Value (EV) 84.23 22.95 62.76 168.5 175.8 130.8 130.8 130.8
Change - -72.76% 173.48% 168.53% 4.31% -25.59% 0% 0%
P/E - - - - -3.21x - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 97.7x 129x 49.2x 55.9x 124x 20.9x 4.09x 1.57x
EV / Revenue 0x 0x 0x 0x 0x 20.9x 4.09x 1.57x
EV / EBITDA - - - - -0x -3.55x -5.74x 5.27x
EV / EBIT -0x -0x -0x -0x -0x -3.1x -4.6x 7.09x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - -1.17 - - -
Distribution rate - - - - - - - -
Net sales 1 0.8622 0.1782 1.274 3.016 1.554 6.274 32 83.56
EBITDA 1 - - - - -34.31 -36.85 -22.79 24.84
EBIT 1 -6.406 -19.36 -12.6 -39.67 -38.15 -42.2 -28.46 18.44
Net income - - - - -39.36 - - -
Net Debt - - - - -16.95 - - -
Reference price 2 12.900 2.750 5.480 8.006 3.760 1.950 1.950 1.950
Nbr of stocks (in thousands) 6,530 8,345 11,452 21,050 51,264 76,057 - -
Announcement Date 28/03/22 16/03/23 27/02/24 06/03/25 24/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 131M
16.03x3.75x6.79x3.62% 209B
10.56x2.52x5.56x5.66% 146B
12.98x3.82x6.31x3.78% 91.61B
10.45x0.35x5.67x3.5% 78.57B
27.43x6.1x16.34x-.--% 61.07B
113.32x3x7.33x1.22% 53.42B
11.04x2.69x5.09x0.6% 29.45B
11.34x4.21x7.1x4.35% 25.49B
11.53x3.69x5.58x5.32% 24.77B
Average 24.97x 3.35x 7.31x 3.11% 71.88B
Weighted average by Cap. 21.60x 3.25x 7.11x 3.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Comstock Inc.

Historical PBR trend

Valuation ratios - PBR - Comstock Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Comstock Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Comstock Inc.

  1. Stock Market
  2. Stocks
  3. LODE Stock
  4. Valuation Comstock Inc.