Company Valuation: Abacus Mining & Exploration Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9.992 5.586 2.513 3.625 3.728 2.589
Change - -44.09% -55.02% 44.28% 2.82% -30.54%
Enterprise Value (EV) 1 28.61 27.52 26.68 31.11 35.11 37.66
Change - -3.82% -3.04% 16.59% 12.87% 7.24%
P/E -2.99x -0.98x -0.75x -2.05x -0.82x -0.54x
PBR -0.77x -0.35x -0.13x -0.18x -0.16x -0.1x
PEG - -0x 0x 0x -0x 0.05x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -29x -11.3x -37.8x -70.4x -75x -99.8x
EV / FCF -14.9x -11.3x -14.7x -15.8x -17x -17.2x
FCF Yield -6.69% -8.86% -6.79% -6.34% -5.89% -5.83%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0452 -0.0661 -0.0335 -0.0146 -0.0306 -0.0276
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - -2.361 -0.6407 - - -
EBIT 1 -0.9883 -2.426 -0.7067 -0.4421 -0.4685 -0.3772
Net income 1 -3.029 -5.458 -3.29 -1.668 -4.031 -4.6
Net Debt 1 18.62 21.93 24.17 27.48 31.39 35.07
Reference price 2 0.1350 0.0650 0.0250 0.0300 0.0250 0.0150
Nbr of stocks (in thousands) 74,015 85,942 100,511 120,844 149,106 172,606
Announcement Date 4/27/21 4/25/22 4/28/23 4/25/24 4/28/25 4/28/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.39M
28.31x5.44x8.29x1.59% 51.25B
84.65x4.7x14.42x0.03% 26.03B
8.03x1.45x4.37x0.46% 18.43B
17.81x5.28x10.51x-.--% 17.46B
12.7x - - 3.02% 14.04B
16.22x4.11x7.62x0.09% 12.12B
16.89x3.07x6.22x-.--% 8.28B
14.89x3.57x6.19x2.93% 7.49B
27.73x - - 1.09% 5.34B
Average 25.25x 3.95x 8.23x 1.02% 16.04B
Weighted average by Cap. 30.46x 4.41x 8.89x 1.01%

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. AME Stock
  4. Valuation Abacus Mining & Exploration Corporation