Company Valuation: Americas Gold and Silver Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 159.8 157.4 72.17 329.4 2,159 2,113 - -
Change - -1.5% -54.16% 356.38% 555.56% -2.11% - -
Enterprise Value (EV) 1 198.8 188.1 72.17 329.4 2,046 2,099 1,945 1,702
Change - -5.38% -61.64% 356.38% 521.08% 2.59% -7.3% -12.53%
P/E -0.73x -2.43x -1.52x -2.28x -15.4x 36.5x 12.5x 9.56x
PBR - - - - - - - -
PEG - 0x 0x -0.2x 0.6x -0x 0x 0.3x
Capitalization / Revenue 2.82x 1.34x 0.6x 2.3x 13.2x 6.36x 3.8x 3.07x
EV / Revenue 3.51x 1.6x 0.6x 2.3x 12.5x 6.31x 3.5x 2.47x
EV / EBITDA -2.36x -26.4x -67.4x - -364x 14.5x 6.61x 4.52x
EV / EBIT -1.91x -5.14x - - -58.3x 24.3x 10.6x 6.34x
EV / FCF -2.42x -6.69x -2.54x -10.5x -20.1x -87.2x 12.2x 6.61x
FCF Yield -41.3% -14.9% -39.3% -9.52% -4.98% -1.15% 8.2% 15.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.508 -0.7935 -0.5416 -0.6083 -0.4578 0.171 0.5013 0.6535
Distribution rate - - - - - - - -
Net sales 1 56.64 117.3 121.3 142.9 163.6 332.5 555.8 687.6
EBITDA 1 -84.21 -7.13 -1.071 - -5.621 144.7 294.4 376.7
EBIT 1 -104.2 -36.58 - - -35.08 86.51 183.2 268.3
Net income 1 -199.3 -59.48 -47.34 - -121.3 43.26 159.8 215.6
Net Debt 1 39 30.71 - - -113.6 -14.87 -168.1 -411.8
Reference price 2 2.550 1.925 0.825 1.388 7.040 6.250 6.250 6.250
Nbr of stocks (in thousands) 62,680 81,782 87,476 237,374 306,692 338,158 - -
Announcement Date 3/17/22 3/15/23 3/29/24 3/27/25 3/30/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.55x6.31x14.5x - 1.48B
16.17x3.83x6.93x3.64% 212B
10.93x2.7x5.9x5.4% 157B
14.5x4.16x6.87x3.28% 95.95B
11.43x0.37x5.91x3.54% 84.55B
25.42x6.26x16.33x-.--% 63.02B
57.51x3.11x7.62x2.34% 56.33B
15.58x3.17x6.24x0.58% 31.95B
12.05x3.82x5.89x5.17% 26.09B
12.47x4.49x7.88x3.98% 24.44B
Average 21.26x 3.82x 8.41x 3.1% 75.3B
Weighted average by Cap. 17.95x 3.40x 7.41x 3.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. USA Stock
  4. Valuation Americas Gold and Silver Corporation