Company Valuation: IMPACT Silver Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 146.9 66.88 51.12 43.78 51.96 135.2
Change - -54.47% -23.55% -14.36% 18.68% 160.26%
Enterprise Value (EV) 1 126.6 45.95 35.78 35.48 44.97 106.4
Change - -63.7% -22.13% -0.84% 26.74% 136.67%
P/E 56.7x -122x -16.1x -4.9x -5.04x -11.2x
PBR 2.58x 1.12x 0.83x 0.59x 1.23x 2.28x
PEG - 1x -0x -0.1x 12.94x 0.9x
Capitalization / Revenue 9.43x 3.78x 3.13x 2.11x 1.63x 2.79x
EV / Revenue 8.13x 2.6x 2.19x 1.71x 1.41x 2.19x
EV / EBITDA 41.8x 30x -31.4x -8.86x -13.4x 34.2x
EV / EBIT 76.9x 221x -13.1x -6.1x -7.08x 237x
EV / FCF 204x -42.9x -6.49x -4.18x -6.36x 113x
FCF Yield 0.49% -2.33% -15.4% -23.9% -15.7% 0.89%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0189 -0.00377 -0.0215 -0.0419 -0.0417 -0.0367
Distribution rate - - - - - -
Net sales 1 15.58 17.7 16.34 20.76 31.9 48.52
EBITDA 1 3.029 1.53 -1.139 -4.007 -3.368 3.108
EBIT 1 1.645 0.2082 -2.722 -5.821 -6.353 0.45
Net income 1 2.301 -0.5453 -3.163 -7.565 -9.775 -10.26
Net Debt 1 -20.31 -20.92 -15.34 -8.3 -6.991 -28.8
Reference price 2 1.0700 0.4600 0.3450 0.2050 0.2100 0.4100
Nbr of stocks (in thousands) 137,276 145,381 148,188 213,575 247,429 329,834
Announcement Date 3/24/21 A 3/22/22 A 3/23/23 A 4/15/24 A 5/5/25 A 4/15/26 A
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 64.01M
16.47x3.89x7.03x3.58% 215B
11.22x2.77x6.05x5.25% 161B
14.85x4.27x7.04x3.21% 98.27B
11.78x0.38x6.02x3.46% 86.51B
25.37x6.24x16.25x-.--% 62.7B
51.66x3.18x7.79x2.27% 57.75B
15.73x3.2x6.3x0.58% 32.38B
12.35x3.92x6.04x5.05% 26.69B
12.65x4.56x8.01x3.92% 24.91B
Average 19.12x 3.60x 7.84x 3.04% 76.56B
Weighted average by Cap. 17.71x 3.44x 7.49x 3.42%

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. IPT Stock
  4. Valuation IMPACT Silver Corp.