Valuation Visionary Copper and Gold Mines Inc.

Stocks

Market Closed - Toronto S.E. 20:59:59 21/10/2026 BST			5-day change	1st Jan Change
1.340 ^CAD	+11.67%		+16.52%	+103.03%

09-22	Visionary Copper And Gold Mines Inc. Consolidates Land Package Covering Interpreted Down-Plunge Extent Of Pt. Leamington VMS Deposit And Southern Pt. Leamington Trend	CI
09-17	Visionary Copper and Gold Mines Initiates Hyperspectral-Guided Historical Core Review and Sampling Program At Pt Leamington Deposit	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	29.31	37.09	38.23	38.92	19.5	13.28
Change	-	26.54%	3.06%	1.81%	-49.91%	-31.89%
Enterprise Value (EV) ¹	28.82	34.43	37.33	36.81	18.13	13.26
Change	-	19.47%	8.44%	-1.4%	-50.74%	-26.85%
P/E	-25.3x	-29.7x	902x	-28.3x	-18.2x	-14.3x
PBR	1.39x	1.3x	1.15x	1x	0.49x	0.33x
PEG	-	2.5x	-9x	0x	0.6x	0.9x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-27.2x	-13.7x	-22.9x	-13.3x	-11.9x	-11.2x
EV / EBIT	-26.2x	-13x	-22.5x	-13.2x	-11.7x	-10.8x
EV / FCF	-13.9x	-6.54x	-4.23x	-5.16x	-8.49x	-12.9x
FCF Yield	-7.2%	-15.3%	-23.6%	-19.4%	-11.8%	-7.77%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1049	-0.0925	0.002838	-0.08	-0.0567	-0.0481
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-1.06	-2.506	-1.634	-2.768	-1.525	-1.185
EBIT ¹	-1.102	-2.64	-1.657	-2.79	-1.544	-1.225
Net income ¹	-1.125	-1.152	0.0411	-1.276	-1.001	-0.9179
Net Debt ¹	-0.4967	-2.665	-0.8931	-2.105	-1.362	-0.0135
Reference price ²	2.650	2.750	2.560	2.260	1.030	0.690
Nbr of stocks (in thousands)	11,061	13,488	14,932	17,220	18,927	19,244
Announcement Date	21/01/21	15/12/21	20/12/22	21/12/23	28/01/25	29/01/26

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VISIONARY COPPER AND GOLD MINES INC.	-	-	-	-	20.55M
BHP GROUP LIMITED	16.33x	3.81x	6.88x	3.59%	212B
RIO TINTO PLC	10.94x	2.59x	5.71x	5.46%	150B
GRUPO MÉXICO, S.A.B. DE C.V.	15.09x	4.39x	7.25x	2.96%	102B
GLENCORE PLC	11.41x	0.38x	6.03x	3.17%	86.35B
SAUDI ARABIAN MINING COMPANY (MAADEN)	26.61x	5.97x	15.91x	-.--%	59.51B
ANGLO AMERICAN PLC	107.41x	3.08x	7.62x	1.79%	55.9B
TECK RESOURCES LIMITED	14.58x	3.03x	5.87x	0.56%	31.61B
FRESNILLO PLC	12.19x	3.95x	5.98x	5.02%	26.51B
HINDUSTAN ZINC LIMITED	11.27x	3.84x	7.04x	4.01%	23.99B
Average	25.09x	3.45x	7.59x	2.95%	74.79B
Weighted average by Cap.	21.75x	3.34x	7.30x	3.35%