Company Valuation: Troilus Mining Corp.

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 178.3 97.99 107.9 109.8 233.8 1,092 - -
Change - -45.05% 10.08% 1.79% 112.89% 367.09% - -
Enterprise Value (EV) 178.3 97.99 107.9 109.8 233.8 1,092 1,092 1,092
Change - -45.05% 10.08% 1.79% 112.89% 367.09% 0% 0%
P/E Ratio - - - - -5.36x -16.4x 98.5x -19.7x
PBR - - - - - - - -
PEG - - - - - -1.8x -1x 0x
Capitalization / Revenue - - - - - 2,022x 4,853x -
EV / Revenue - - - - - 2,022x 4,853x -
EV / EBITDA -0x -0x -0x -0x -0x -23.5x -42.8x -41.9x
EV / EBIT -0x -0x -0x -0x -0x -25.7x -42.3x -
EV / FCF - - -0x -0x -0x -47.4x -98.7x -1.26x
FCF Yield - - -29.4% -18.4% -14.8% -2.11% -1.01% -79.1%
Dividend per Share 2 - - - - - 0.041 - -
Rate of return - - - - - 2.08% - -
EPS 2 - - - - -0.11 -0.12 0.02 -0.1
Distribution rate - - - - - -34.2% - -
Net sales 1 - - - - - 0.54 0.225 -
EBITDA 1 -76.6 -37.87 -29.06 -24.92 -31.62 -46.41 -25.51 -26.05
EBIT 1 -82.44 -44.02 -35.27 -30.2 -40.19 -42.5 -25.8 -
Net income 1 - - - - -39.36 -58.25 15 -71
Net Debt - - - - - - - -
Reference price 2 0.900 0.490 0.475 0.385 0.590 1.970 1.970 1.970
Nbr of stocks (in thousands) 198,135 199,987 227,102 285,202 396,209 554,254 - -
Announcement Date 14/10/21 27/10/22 26/10/23 30/10/24 21/10/25 - - -
1CAD in Million2CAD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-16.42x - - - 781M
18.17x4.25x7.6x3.28% 235B
12.55x3.08x6.63x4.7% 183B
14.64x4.35x7.3x3.41% 97.06B
13.69x0.44x6.18x2.89% 91.78B
19.75x6.29x14.44x-.--% 64.55B
29.73x3.16x8.12x1.23% 58.86B
18.04x3.4x7.24x0.58% 32.4B
12.72x4.46x6.48x4.12% 31.69B
17.83x5.98x11.03x3.64% 25.2B
Average 14.07x 3.93x 8.33x 2.65% 82.03B
Weighted average by Cap. 16.69x 3.68x 7.81x 3.1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TLG Stock
  4. Valuation Troilus Mining Corp.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!