Company Valuation: Triple Flag Precious Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,875 2,157 2,692 3,024 6,871 6,005 - -
Change - 15.07% 24.81% 12.31% 127.23% -12.61% - -
Enterprise Value (EV) 1 1,834 2,088 2,692 2,988 6,800 6,182 5,747 5,332
Change - 13.83% 28.94% 10.97% 127.6% -9.09% -7.04% -7.22%
P/E 38.7x 39.6x 74.2x -136x 28.2x 15.8x 23.9x 17.4x
PBR 1.45x 1.64x - - - - - -
PEG - 3.1x -1.5x 1x -0x 0.3x -0.7x 0.5x
Capitalization / Revenue 12.5x 14.2x 13.2x 11.2x 17.7x 12.3x 10.9x 10x
EV / Revenue 12.2x 13.7x 13.2x 11.1x 17.5x 12.7x 10.5x 8.89x
EV / EBITDA 14.9x 17.7x 17x 13.6x 20.9x 14.7x 12.4x 10.5x
EV / EBIT 26.7x 32.6x 66.9x 23x 31.4x 19.8x 19x 13.9x
EV / FCF 26.7x 31.6x -73.2x 19.2x 72.2x -42x 13.2x 11.3x
FCF Yield 3.75% 3.17% -1.37% 5.22% 1.39% -2.38% 7.59% 8.86%
Dividend per Share 2 0.095 0.2 0.205 0.215 0.225 0.235 0.24 0.24
Rate of return 0.79% 1.44% 1.53% 1.43% 0.68% 0.81% 0.82% 0.82%
EPS 2 0.31 0.35 0.18 -0.11 1.18 1.85 1.22 1.68
Distribution rate 30.6% 57.1% 114% -195% 19.1% 12.7% 19.7% 14.3%
Net sales 1 150.4 151.9 204 269 388.7 488.1 549.4 600
EBITDA 1 123.5 117.7 158.5 220.2 325 419.5 463.8 508.8
EBIT 1 68.74 64.11 40.26 130 216.5 312.3 302.4 383.5
Net income 1 45.53 55.09 36.28 -23.08 240 382.1 250.8 347
Net Debt 1 -40.4 -69.18 - -36.24 -71.28 177 -258 -673
Reference price 2 12.00 13.85 13.36 15.01 33.26 29.15 29.15 29.15
Nbr of stocks (in thousands) 156,193 155,717 201,570 201,433 206,562 206,003 - -
Announcement Date 2/22/22 A 2/21/23 A 2/21/24 A 2/19/25 A 2/18/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.07x12.91x15.02x0.79% 6.12B
12.21x4.42x6.92x0.92% 118B
9.58x1.67x5.54x3.5% 108B
15.6x5.9x8.3x0.96% 92.72B
11.4x2.97x4.59x2.22% 65.12B
27.54x16.2x19.39x0.62% 57.28B
30.62x18.57x20.01x0.74% 45.92B
10.84x3.48x5.21x4.2% 44.54B
13.62x4.39x6.32x2.25% 42.03B
7.74x2.72x4.03x5.41% 31.7B
Average 15.52x 7.32x 9.53x 2.16% 61.17B
Weighted average by Cap. 14.80x 6.10x 8.55x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Triple Flag Precious Metals Corp.

Historical PBR trend

Valuation ratios - PBR - Triple Flag Precious Metals Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Triple Flag Precious Metals Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Triple Flag Precious Metals Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Triple Flag Precious Metals Corp.
  1. Stock Market
  2. Stocks
  3. TFPM Stock
  4. Valuation Triple Flag Precious Metals Corp.