Valuation Stillwater Critical Minerals Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 20:59:59 18/09/2024 BST			5-day change	1st Jan Change
0.1100 ^CAD	0.00%		+4.76%	-35.29%

08-30	Stillwater Critical Minerals Corp. Reports Earnings Results for the First Quarter Ended June 30, 2024	CI
08-15	Stillwater Critical Minerals Corp. Collaborates with Lawrence Berkeley National Laboratory with Funding from the US Department of Energy for Geologic Hydrogen Production At Stillwater West	CI

Fiscal Period: March	2019	2020	2021	2022	2023	2024
Capitalization ¹	8.904	18.38	53.79	70.34	35.48	28.68
Change	-	106.38%	192.74%	30.76%	-49.56%	-19.16%
Enterprise Value (EV) ¹	9.445	15.68	51.28	67.81	34.88	27.97
Change	-	66.07%	226.92%	32.26%	-48.56%	-19.82%
P/E ratio	-3.02x	-3.47x	-9.01x	-9.26x	-8.1x	-5.06x
PBR	9.57x	3.41x	8.67x	11.1x	8.27x	6.83x
PEG	-	0.3x	0.96x	-0.9x	0.2x	-0.3x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-4.59x	-4.93x	-9.87x	-10.1x	-8.78x	-5.4x
EV / FCF	-7.28x	-6.07x	-16.1x	-19x	-18.9x	-11.7x
FCF Yield	-13.7%	-16.5%	-6.22%	-5.28%	-5.29%	-8.57%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0497	-0.0447	-0.0405	-0.0448	-0.0247	-0.0287
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-
EBIT ¹	-2.058	-3.179	-5.195	-6.706	-3.975	-5.179
Net income ¹	-2.564	-3.68	-5.572	-7.259	-4.307	-5.529
Net Debt ¹	0.5407	-2.691	-2.518	-2.525	-0.5958	-0.7084
Reference price ²	0.1500	0.1550	0.3650	0.4150	0.2000	0.1450
Nbr of stocks (in thousands)	59,360	118,553	147,379	169,492	177,392	197,786
Announcement Date	29/07/19	29/07/20	26/07/21	27/07/22	31/07/23	30/07/24

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BHP GROUP LIMITED	10.15x	2.71x	5.02x	+5.08%	135B
RIO TINTO PLC	8.86x	2.07x	4.64x	+6.57%	106B
GLENCORE PLC	19.51x	0.4x	5.9x	+2.56%	60.98B
GRUPO MÉXICO, S.A.B. DE C.V.	11.06x	2.57x	4.9x	+5.45%	41.88B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	40.99x	5.99x	15.87x	-.--%	41.43B
ANGLO AMERICAN PLC	40.28x	1.58x	4.73x	+2.89%	34.02B
HINDUSTAN ZINC LIMITED	19.89x	6.15x	11.92x	+5.24%	24.49B
TECK RESOURCES LIMITED	26.31x	2.16x	5.28x	+1.56%	24.31B
VEDANTA LIMITED	12.9x	1.57x	5.51x	+7.18%	20.91B
Average	21.11x	2.80x	7.09x	+4.06%	54.32B
Weighted average by Cap.	17.24x	2.57x	6.32x	+4.46%