Company Valuation: Atico Mining Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 49.73 25.47 12.74 12.74 37.91 39.9 -
Change - -48.78% -50% 0% 197.67% 5.26% -
Enterprise Value (EV) 44.36 25.47 38.07 45.14 37.91 39.9 39.9
Change - -42.59% 49.48% 18.57% -16.03% 5.26% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 534,464x 291,858x 160,100x 133,957x 437,164x - -
EV / Revenue - - - - - - -
EV / EBITDA 0x 0x 0x 0x -0x 0.77x 1.05x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 93.04 87.27 79.54 95.07 86.72 - -
EBITDA 1 43.93 30.75 18.39 27.3 -5.81 52.11 38.02
EBIT 27.37 12.31 - - - - -
Net income - - - - - - -
Net Debt -5.365 - 25.34 32.41 - - -
Reference price 2 0.4100 0.2100 0.1050 0.1050 0.2100 0.2200 0.2200
Nbr of stocks (in thousands) 121,286 121,286 121,286 121,286 180,519 181,381 -
Announcement Date 4/26/22 A 4/18/23 A 4/16/24 A 4/24/25 A 4/23/26 A - -
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.49M
16.6x3.98x7.15x3.51% 221B
11.39x2.83x6.14x5.17% 165B
14.44x4.14x6.84x3.3% 95.51B
12.02x0.38x6.11x3.45% 87.4B
26.35x6.4x16.97x-.--% 65B
55.29x3.13x7.69x2.32% 56.68B
15.39x3.13x6.2x0.59% 32.11B
13.78x4.43x6.82x4.51% 29.91B
13.19x4.73x8.36x3.88% 25.77B
Average 19.83x 3.68x 8.03x 2.97% 77.84B
Weighted average by Cap. 18.07x 3.50x 7.63x 3.38%

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. ATY Stock
  4. Valuation Atico Mining Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!