Company Valuation: Andina Copper Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 18.03 14.33 8.087 8.631 13.31 125.8
Change - -20.49% -43.58% 6.72% 54.18% 845.54%
Enterprise Value (EV) 1 14.74 13 7.682 6.993 13.01 122.5
Change - -11.8% -40.9% -8.97% 86.11% 840.95%
P/E -1.84x -6.2x -1.79x -0.61x -10.1x -15.2x
PBR 2.89x 2.18x 1.56x 4.7x 1.88x 3.43x
PEG - 0.1x -0x -0x 0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -29.5x -7.51x -2.77x -0.81x -11.5x -23.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6247 -0.133 -0.2092 -0.2801 -0.0159 -0.0369
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - -1.727 -1.418 -1.624 -1.116 -5.12
EBIT 1 -0.4998 -1.731 -2.776 -8.648 -1.13 -5.155
Net income 1 -5.08 -2.326 -4.052 -8.898 -1.163 -5.6
Net Debt 1 -3.29 -1.334 -0.4046 -1.638 -0.2919 -3.357
Reference price 2 1.150 0.825 0.375 0.170 0.160 0.560
Nbr of stocks (in thousands) 15,676 17,373 21,565 50,768 83,164 224,673
Announcement Date 5/4/21 5/4/22 5/1/23 5/3/24 5/1/25 5/1/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.54x3.91x7.07x3.56% 216B
11.1x2.74x5.99x5.35% 160B
15.14x4.35x7.19x3.14% 100B
11.78x0.38x6.03x3.43% 87.17B
25.42x6.26x16.33x-.--% 63.02B
59.3x3.2x7.82x2.27% 58.08B
16.41x3.33x6.52x0.55% 33.64B
12.14x3.85x5.94x5.13% 26.28B
12.47x4.49x7.88x3.98% 24.48B
Average 20.03x 3.61x 7.86x 3.05% 85.42B
Weighted average by Cap. 18.36x 3.45x 7.52x 3.41%

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. ANDC Stock
  4. ANDC Stock
  5. Valuation Andina Copper Corp.