Company Valuation: Globex Mining Enterprises Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 37.95 60.91 38.43 51.43 67.28 95.81
Change - 60.48% -36.9% 33.83% 30.81% 42.4%
Enterprise Value (EV) 1 27.54 34.2 16.81 26.81 38.33 58.79
Change - 24.17% -50.85% 59.46% 42.98% 53.38%
P/E 6.32x 2.62x -9.27x 46.5x 60x 15.7x
PBR 3.49x 1.74x 1.24x 1.59x 2x 2.38x
PEG - 0x 0x -0x -12,000x 0x
Capitalization / Revenue 5.13x 1.73x 19.2x 12.5x 45.5x 66.1x
EV / Revenue 3.72x 0.97x 8.4x 6.49x 25.9x 40.5x
EV / EBITDA 6.04x 1.08x -7.62x 19.3x -20.2x -16.4x
EV / EBIT 6.09x 1.08x -7.34x 20.6x -19.3x -16x
EV / FCF 6.48x 1.81x -4.36x 76.4x -67.2x -148x
FCF Yield 15.4% 55.3% -22.9% 1.31% -1.49% -0.68%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1092 0.42 -0.0744 0.02 0.02 0.108
Distribution rate - - - - - -
Net sales 1 7.399 35.27 2 4.128 1.48 1.45
EBITDA 1 4.559 31.6 -2.206 1.388 -1.896 -3.585
EBIT 1 4.525 31.56 -2.289 1.304 -1.985 -3.664
Net income 1 5.965 23.71 -4.134 1.373 1.325 6.063
Net Debt 1 -10.41 -26.71 -21.62 -24.63 -28.95 -37.02
Reference price 2 0.690 1.100 0.690 0.930 1.200 1.700
Nbr of stocks (in thousands) 55,004 55,370 55,695 55,303 56,066 56,357
Announcement Date 25/03/21 30/03/22 28/03/23 25/03/24 26/03/25 31/03/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 75.25M
16.84x3.65x6.5x3.91% 201B
10.77x2.6x5.65x5.44% 153B
13.02x3.85x6.45x3.82% 86.7B
12.21x0.4x5.68x2.99% 80.27B
22.93x6.14x14.21x-.--% 59.71B
26.22x2.82x7.29x1.32% 51.36B
15.41x3.04x6.36x0.65% 29.03B
10.8x3.77x5.57x5.03% 26.08B
12.7x4.51x7.9x4.55% 23.39B
Average 15.66x 3.42x 7.29x 3.08% 71.03B
Weighted average by Cap. 15.32x 3.24x 6.93x 3.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GMX Stock
  4. Valuation Globex Mining Enterprises Inc.