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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.64M
26.54x4.79x7.27x1.64% 46.47B
14.17x - - 5.64% 24.01B
70.46x4.19x11.94x0.03% 21.66B
7.03x1.3x3.9x0.67% 15.74B
14.32x4.44x8.91x-.--% 13.46B
11.5x - - 3.67% 9.87B
11.58x2.59x4.81x0.12% 8.17B
18.48x3.58x6.92x1.24% 5.96B
Average 21.76x 3.48x 7.29x 1.63% 16.15B
Weighted average by Cap. 25.60x 3.92x 7.70x 1.84%

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