Company Valuation: Andrada Mining Limited

Data adjusted to current consolidation scope
Fiscal Period: February 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 77.97 61.85 69.53 34.1 80.08 128.9 - -
Change - -20.67% 12.42% -50.95% 134.83% 60.91% - -
Enterprise Value (EV) 1 75.72 60.82 69.69 53.06 90.98 129.4 112.5 128.9
Change - -19.68% 14.58% -23.86% 71.46% 42.19% -13.06% 14.58%
P/E -86.9x -7.67x -8.15x -3.24x -6.01x - - -
PBR - - 2.09x 1.4x 3.35x - - -
PEG - -0x 0.82x -0.2x -0.63x - - -
Capitalization / Revenue 5.73x 6.29x 3.87x 1.43x 2.66x 2.53x 2.02x 1.52x
EV / Revenue 5.56x 6.19x 3.88x 2.23x 3.02x 2.54x 1.76x 1.52x
EV / EBITDA 29.2x -10.2x -14.6x 102x 27.4x 6.56x 3.51x 3.05x
EV / EBIT 108x -7.29x -8.56x -13.6x -35.4x 6.74x 3.14x 4.06x
EV / FCF -19.1x -3.9x -4.49x -2.8x -27x -14.8x 16x -10.4x
FCF Yield -5.25% -25.7% -22.3% -35.7% -3.7% -6.76% 6.27% -9.64%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0008 -0.006 -0.0054 -0.0063 -0.0069 - - -
Distribution rate - - - - - - - -
Net sales 1 13.62 9.827 17.97 23.81 30.09 50.85 63.8 84.7
EBITDA 1 2.589 -5.952 -4.763 0.521 3.314 19.73 32.07 42.24
EBIT 1 0.6996 -8.339 -8.142 -3.914 -2.57 19.19 35.86 31.73
Net income 1 -0.8156 -7.754 -8.438 -9.789 -10.7 3.483 18.19 17.08
Net Debt 1 -2.245 -1.027 0.1569 18.96 10.89 0.5 -16.4 -
Reference price 2 0.0695 0.0460 0.0440 0.0204 0.0415 0.0586 0.0586 0.0586
Nbr of stocks (in thousands) 1,121,842 1,344,543 1,580,251 1,671,679 1,929,686 2,198,915 - -
Announcement Date 8/31/22 8/24/23 8/30/24 8/29/25 8/28/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 2.54x6.56x - 173M
22.45x8.66x13.21x2.4% 150B
20.05x3.13x7.42x0.94% 90.43B
9.13x0.95x4.4x3.83% 41.13B
21.56x4.48x6.87x2.14% 43.03B
54.12x3.62x10.95x0.09% 19.19B
15.5x2.97x10.11x1.26% 17.63B
12.33x4.49x8.86x-.--% 14.72B
11.04x1.37x5.78x3.06% 14.97B
Average 20.77x 3.58x 8.24x 1.72% 43.46B
Weighted average by Cap. 20.82x 5.17x 9.55x 1.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Andrada Mining Limited

Historical PBR trend

Valuation ratios - PBR - Andrada Mining Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Andrada Mining Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Andrada Mining Limited

  1. Stock Market
  2. Stocks
  3. ATM Stock
  4. Valuation Andrada Mining Limited