Company Valuation: Mining Americas Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 188.6 148.8 112.1 86.7 417.6 350.3 - -
Change - -21.12% -24.68% -22.64% 381.68% -16.12% - -
Enterprise Value (EV) 1 188.6 148.8 112.1 86.7 398.9 395.3 412.3 191.3
Change - -21.12% -24.68% -22.64% 360.1% -0.9% 4.3% -53.6%
P/E - - - -6.58x - 10.6x 4.89x 1.49x
PBR - - - - - - - -
PEG - - - - - - 0x 0x
Capitalization / Revenue - 9.28x 11.5x 13.4x 11.1x 2.29x 1.69x 0.65x
EV / Revenue - 9.28x 11.5x 13.4x 10.6x 2.58x 1.99x 0.35x
EV / EBITDA -46.9x 156x -15.2x -12.6x -19x 6.02x 2.36x 0.52x
EV / EBIT -46.4x - - - - 5.99x 3.85x 0.61x
EV / FCF -14.5x -120x -21x -12x 22.2x -22.3x 5.06x 0.8x
FCF Yield -6.91% -0.83% -4.75% -8.35% 4.5% -4.49% 19.7% 125%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 - - - -0.38 - 0.422 0.914 2.994
Distribution rate - - - - - - - -
Net sales 1 - 16.03 9.764 6.452 37.61 153 207 541
EBITDA 1 -4.024 0.9548 -7.364 -6.881 -21.04 65.67 175 370
EBIT 1 -4.067 - - - - 66 107 314
Net income 1 - - - - -31.32 33 72 234
Net Debt 1 - - - - -18.71 45 62 -159
Reference price 3 5.350 4.400 3.200 2.500 5.300 4.470 4.470 4.470
Nbr of stocks (in thousands) 44,620 45,768 46,253 49,902 108,044 109,949 - -
Announcement Date 02/05/22 01/05/23 30/04/24 30/04/25 30/04/26 - - -
1CAD in Million2USD in Million3CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 2.58x6.02x - 350M
9.66x3.46x5.39x1.12% 98.74B
11.26x4.39x6.15x1.15% 73.56B
10.04x2.71x3.85x2.33% 61.45B
23.15x13.49x16.11x0.71% 49.37B
9.12x3.07x4.51x5.11% 40.49B
7.79x2.55x3.94x0.66% 27.33B
16.43x3.8x6.93x2.6% 19.89B
18.24x8.8x10.56x0.97% 16.83B
11.04x2.78x4.49x - 15.42B
Average 12.97x 4.76x 6.80x 1.83% 40.34B
Weighted average by Cap. 12.23x 4.85x 6.68x 1.72%

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. MAI Stock
  4. Valuation Mining Americas Inc.