Company Valuation: Adex Mining Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.386 10.16 6.772 3.386 6.772 30.47
Change - 200% -33.33% -50% 100% 350%
Enterprise Value (EV) 1 6.44 13.86 11.29 8.513 13.09 37.33
Change - 115.27% -18.54% -24.62% 53.79% 185.15%
P/E -4.68x -10.7x -5.29x -4.41x -0.26x 20.9x
PBR -1.57x -3.27x -1.54x -0.66x -0.22x -1.03x
PEG - -0.3x -0.2x 0.1x -0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -11.8x -22.1x -20.2x -16x -19.1x 23.6x
EV / EBIT -10.9x -20.6x -18.9x -14.9x -0.53x 24.3x
EV / FCF -6.81x -24.9x 14.3x -11.2x 1.58x -21.3x
FCF Yield -14.7% -4.01% 7.01% -8.91% 63.2% -4.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001068 -0.001398 -0.001889 -0.001133 -0.0381 0.002154
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.5452 -0.627 -0.5586 -0.5321 -0.6869 1.584
EBIT 1 -0.5906 -0.6718 -0.598 -0.5716 -24.71 1.538
Net income 1 -0.7235 -0.9471 -1.28 -0.7677 -25.8 1.459
Net Debt 1 3.054 3.705 4.521 5.127 6.32 6.858
Reference price 2 0.0050 0.0150 0.0100 0.0050 0.0100 0.0450
Nbr of stocks (in thousands) 677,211 677,211 677,211 677,211 677,211 677,211
Announcement Date 4/30/21 4/29/22 4/19/23 4/26/24 4/28/25 4/24/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 47.46M
26.6x10.34x15.84x1.9% 177B
23.37x3.64x8.57x0.82% 106B
11.38x1.3x5.43x2.94% 52.61B
26.05x5.18x7.85x1.77% 49.18B
66.64x4.19x12.84x0.06% 22.69B
19.41x3.56x12.12x0.97% 21.75B
6.43x0.28x7.25x6.02% 18.98B
28.29x - - 1.44% 17.39B
Average 26.02x 4.07x 9.98x 1.99% 51.68B
Weighted average by Cap. 24.94x 6.06x 11.32x 1.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Adex Mining Inc.

Historical PBR trend

Valuation ratios - PBR - Adex Mining Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Adex Mining Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Adex Mining Inc.

  1. Stock Market
  2. Stocks
  3. ADE Stock
  4. Valuation Adex Mining Inc.