Valuation Almonty Industries Inc.

Stocks

Delayed Toronto S.E. Other stock markets 14:19:03 2026-07-06 EDT			5-day change	1st Jan Change
23.37 ^CAD	+0.99%		+2.01%	+93.62%

07-01	ASX Preview: Australian Shares to Fall as Oil Slides on US-Iran Talks; Northern Star Resources Set to Meet Fiscal 2026 Gold Sales Guidance	MT
07-01	Almonty Industries Starts Processing Operations at South Korea Tungsten Mine	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	184.9	146.9	126.3	239.5	3,184	6,663	-	-
Change	-	-20.55%	-14%	89.63%	1,229.33%	109.29%	-	-
Enterprise Value (EV) ¹	251.5	227.9	234.3	389.7	3,077	6,534	6,034	4,823
Change	-	-9.39%	2.83%	66.29%	689.72%	112.32%	-7.65%	-20.07%
P/E	-	-9.71x	-13.5x	-15.2x	-15.5x	44.2x	11.8x	9.41x
PBR	-	3.7x	2.6x	6.18x	8.86x	16.5x	7.35x	3.28x
PEG	-	-	0.3x	-0.3x	-0x	-0x	0x	0.4x
Capitalization / Revenue	8.87x	5.92x	5.61x	8.31x	97.9x	17.9x	7.19x	5.21x
EV / Revenue	12.1x	9.19x	10.4x	13.5x	94.7x	17.5x	6.51x	3.77x
EV / EBITDA	580x	59.3x	-48.9x	-67.2x	-198x	24.8x	7.45x	6.92x
EV / EBIT	-	-30.8x	-39.9x	-56.3x	-105x	28x	10.2x	6.4x
EV / FCF	-	-8.05x	-8.03x	-8.91x	-38.5x	262x	16.8x	5.95x
FCF Yield	-	-12.4%	-12.5%	-11.2%	-2.6%	0.38%	5.94%	16.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-0.105	-0.06	-0.09	-0.78	0.524	1.953	2.459
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	20.85	24.8	22.51	28.84	32.51	372.9	926.5	1,278
EBITDA ¹	0.434	3.845	-4.797	-5.797	-15.56	263	810.3	696.8
EBIT ¹	-	-7.409	-5.874	-6.917	-29.23	233	591.1	753.8
Net income ¹	-7.753	-14.49	-8.837	-16.3	-161.9	148.4	500.3	688.3
Net Debt ¹	66.66	81.04	108	150.2	-106.3	-129.2	-629	-1,840
Reference price ²	1.33	1.02	0.81	1.36	12.07	23.14	23.14	23.14
Nbr of stocks (in thousands)	138,470	143,987	155,926	175,460	263,776	287,960	-	-
Announcement Date	3/30/22	3/31/23	4/1/24	3/22/25	3/19/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALMONTY INDUSTRIES INC.	44.16x	17.52x	24.84x	-.--%	4.69B
SOUTHERN COPPER CORPORATION	22.47x	8.75x	13.48x	2.44%	144B
FREEPORT-MCMORAN INC.	23.06x	3.19x	7.66x	0.99%	87.65B
CMOC GROUP LIMITED	11.99x	1.52x	5.74x	2.85%	55.77B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	43.17x	-	-	0.33%	30.09B
JX ADVANCED METALS CORPORATION	23.77x	4.38x	14.34x	0.88%	24.08B
XIAMEN TUNGSTEN CO.,LTD.	24.39x	-	-	2.18%	17.55B
BOLIDEN AB	12.21x	1.38x	6.08x	2.8%	15.53B
KOREA ZINC COMPANY, LTD.	19.26x	1.08x	9.99x	2.24%	14.86B
Average	24.94x	5.40x	11.73x	1.63%	43.75B
Weighted average by Cap.	22.60x	5.33x	10.49x	1.88%