Valuation SSR Mining Inc.

Stocks

Market Closed - Toronto S.E. 23:25:40 30/09/2026 +03			5-day change	1st Jan Change
47.44 ^CAD	-1.52%		-7.25%	+57.66%

09-23	SSR Mining Inc. Acquires Interest In Dobbin Project And Enters Into Joint Venture Arrangement With Phenom Resources Corp.?s Subsidiary Copper One USA, Inc	CI
09-23	Phenom Resources Says SSR Mining Affiliate Buys 15% Interest in Dobbin Project for $4 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,748	3,235	2,195	1,412	4,455	6,814	-	-
Change	-	-13.7%	-32.13%	-35.68%	215.49%	52.95%	-	-
Enterprise Value (EV) ¹	3,098	2,878	1,931	1,253	4,150	5,019	4,647	4,162
Change	-	-7.1%	-32.88%	-35.14%	231.27%	20.93%	-7.4%	-10.44%
P/E	11x	17.6x	-22.4x	-5.41x	11.9x	9.32x	6.03x	7.39x
PBR	-	0.9x	0.65x	0.45x	1.27x	1.83x	1.55x	1.48x
PEG	-	-0.4x	0x	-0x	-0x	0.1x	0.1x	-0.4x
Capitalization / Revenue	2.54x	2.82x	1.54x	1.42x	2.73x	2.95x	2.61x	2.96x
EV / Revenue	2.1x	2.51x	1.35x	1.26x	2.55x	2.17x	1.78x	1.81x
EV / EBITDA	4.61x	7.28x	4.19x	5.36x	6.64x	4.04x	3.46x	3.09x
EV / EBIT	6.97x	13.5x	7.82x	12.1x	8.16x	4.14x	3.14x	3.72x
EV / FCF	6.97x	123x	9.74x	-12.1x	17.2x	9.01x	5.32x	4.66x
FCF Yield	14.3%	0.81%	10.3%	-8.25%	5.82%	11.1%	18.8%	21.5%
Dividend per Share ²	0.2	0.28	0.28	-	-	0.07	0.1333	0.1239
Rate of return	1.13%	1.79%	2.6%	-	-	0.21%	0.4%	0.37%
EPS ²	1.613	0.89	-0.48	-1.29	1.85	3.587	5.542	4.52
Distribution rate	12.4%	31.5%	-58.3%	-	-	1.95%	2.41%	2.74%
Net sales ¹	1,474	1,148	1,427	995.6	1,630	2,310	2,610	2,303
EBITDA ¹	672.3	395.4	461.1	233.9	624.9	1,242	1,343	1,345
EBIT ¹	444.4	213.9	247.1	103.7	508.7	1,213	1,481	1,119
Net income ¹	368.1	194.1	-98.01	-261.3	395.8	590.3	892.2	843.8
Net Debt ¹	-650.6	-357.1	-264	-159.3	-304.8	-1,795	-2,167	-2,652
Reference price ²	17.69	15.66	10.77	6.98	21.95	33.42	33.42	33.42
Nbr of stocks (in thousands)	211,854	206,608	203,892	202,370	203,001	203,909	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/27/24 A	2/18/25 A	2/17/26 A	-	-	-

¹USD in Million²USD

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.($)
SSR MINING INC.	9.32x	2.17x	4.04x	0.21%	6.81B
NEWMONT CORPORATION	11.67x	4.33x	6.77x	0.91%	121B
ZIJIN MINING GROUP COMPANY LIMITED	9.78x	1.76x	5.77x	3.47%	115B
AGNICO EAGLE MINES LIMITED	14.66x	5.69x	7.97x	0.89%	92.8B
BARRICK MINING CORPORATION	11.76x	2.97x	4.56x	2.2%	67.09B
WHEATON PRECIOUS METALS CORP.	27.78x	16.64x	19.45x	0.58%	60.8B
ANGLOGOLD ASHANTI PLC	11.35x	3.75x	5.49x	4.03%	47.96B
FRANCO-NEVADA CORPORATION	29.41x	17.48x	18.88x	0.74%	46.03B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	15x	5.04x	7.11x	1.8%	48.36B
GOLD FIELDS LIMITED	7.74x	2.76x	4.02x	5.72%	32.38B
Average	14.85x	6.26x	8.41x	2.05%	63.83B
Weighted average by Cap.	14.59x	5.95x	8.37x	2%