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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 51.09M
24.44x9.45x14.48x2.11% 160B
23.38x3.5x8.33x0.86% 99.63B
11.71x1.35x5.59x3.03% 53.48B
19.7x3.69x12.59x0.89% 22.4B
34.64x - - 1.17% 21.12B
19.99x1.17x10.02x2.2% 17.03B
10.94x1.51x10.38x2.96% 16.38B
12.32x1.39x6.04x2.72% 14.97B
Average 19.64x 3.15x 9.63x 1.99% 45B
Weighted average by Cap. 21.59x 5.42x 10.83x 1.87%

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. ADE Stock
  4. Valuation Adex Mining Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!