Company Valuation: Mammoth Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 5.377 6.396 2.357 1.01 1.01 7.459
Change - 18.95% -63.16% -57.14% 0% 638.55%
Enterprise Value (EV) 1 5.297 5.298 2.149 0.9898 1.067 7.712
Change - 0.02% -59.43% -53.95% 7.8% 622.78%
P/E -16.5x -11.3x -12.9x -2.37x -2.23x -6.37x
PBR 2.31x 1.32x 0.49x -3.02x -1.28x -15.4x
PEG - -0.5x 0.2x -0x -0.35x -0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -22.2x -11x -7.77x -2.35x -2.57x -9.12x
EV / FCF -7.53x -3.31x -2.33x -39.3x 9.48x -9.61x
FCF Yield -13.3% -30.2% -43% -2.54% 10.5% -10.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.006961 -0.008392 -0.002723 -0.006331 -0.006729 -0.011
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.2384 -0.4835 -0.2767 -0.4211 -0.4155 -0.846
Net income 1 -0.2575 -0.5038 -0.1833 -0.4263 -0.4531 -0.9553
Net Debt 1 -0.0807 -1.098 -0.2073 -0.0202 0.0571 0.2534
Reference price 2 0.1150 0.0950 0.0350 0.0150 0.0150 0.0700
Nbr of stocks (in thousands) 46,760 67,330 67,330 67,330 67,330 106,557
Announcement Date 31/05/21 27/05/22 29/05/23 01/06/24 03/06/25 02/06/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.39x4.16x7.45x3.33% 230B
11.35x2.82x6.15x5.18% 165B
15.39x4.35x7.21x3.28% 98.78B
12.13x0.38x6.11x3.42% 87.59B
26.37x6.89x19.1x-.--% 68.24B
49.51x3.08x7.58x1.24% 55.58B
14.62x3.02x5.98x0.62% 31.36B
12.93x4.19x6.32x4.5% 28.55B
12.68x4.55x8.09x4.01% 24.62B
Average 19.15x 3.72x 8.22x 2.84% 87.77B
Weighted average by Cap. 17.91x 3.61x 7.94x 3.24%

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. MTH Stock
  4. MMMRF Stock
  5. Valuation Mammoth Resources Corp.