Valuation Almonty Industries Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-09 EDT			5-day change	1st Jan Change
20.80 ^CAD	-1.52%		-6.52%	+72.33%

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	5,990	-	-
Change	-	-20.55%	-14%	89.63%	1,229.33%	88.13%	-	-
Enterprise Value (EV) ¹	251.5	227.9	234.3	389.7	3,077	5,860	5,361	4,149
Change	-	-9.39%	2.83%	66.29%	689.72%	90.43%	-8.53%	-22.59%
P/E	-	-9.71x	-13.5x	-15.2x	-15.5x	39.7x	10.9x	8.46x
PBR	-	3.7x	2.6x	6.18x	8.86x	14.9x	6.6x	2.95x
PEG	-	-	0.3x	-0.3x	-0x	-0x	0x	0.3x
Capitalization / Revenue	8.87x	5.92x	5.61x	8.31x	97.9x	16.8x	6.55x	4.69x
EV / Revenue	12.1x	9.19x	10.4x	13.5x	94.7x	16.4x	5.86x	3.25x
EV / EBITDA	580x	59.3x	-48.9x	-67.2x	-198x	22.3x	7.9x	5.96x
EV / EBIT	-	-30.8x	-39.9x	-56.3x	-105x	25.2x	9.07x	5.5x
EV / FCF	-	-8.05x	-8.03x	-8.91x	-38.5x	235x	15x	5.12x
FCF Yield	-	-12.4%	-12.5%	-11.2%	-2.6%	0.42%	6.69%	19.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-0.105	-0.06	-0.09	-0.78	0.524	1.913	2.459
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	20.85	24.8	22.51	28.84	32.51	357.2	914.5	1,278
EBITDA ¹	0.434	3.845	-4.797	-5.797	-15.56	263	678.5	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	170.9	548.2	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	20.80	20.80	20.80
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.	39.69x	16.41x	22.28x	-.--%	4.23B
SOUTHERN COPPER CORPORATION	22.51x	8.8x	13.56x	2.41%	146B
FREEPORT-MCMORAN INC.	23.59x	3.14x	7.64x	0.98%	87.02B
CMOC GROUP LIMITED	11.13x	1.4x	5.28x	3.07%	51.54B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	36.6x	-	-	0.39%	25.48B
JX ADVANCED METALS CORPORATION	22.69x	4.17x	13.61x	0.94%	22.66B
JIANGXI COPPER COMPANY LIMITED	7.35x	0.25x	7.7x	5.52%	17.71B
XIAMEN TUNGSTEN CO.,LTD.	21.03x	-	-	2.53%	15.12B
BOLIDEN AB	12.15x	1.37x	6.06x	2.85%	15.34B
Average	21.86x	5.08x	10.88x	2.08%	42.74B
Weighted average by Cap.	21.19x	5.28x	10.30x	2.1%