Company Valuation: Andrada Mining Limited

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 42.42 77.97 61.85 69.53 34.1 93.45 - -
Change - 83.79% -20.67% 12.42% -50.95% 174.04% - -
Enterprise Value (EV) 1 45.33 75.72 60.82 69.69 53.06 103 92.45 90.95
Change - 67.06% -19.68% 14.58% -23.86% 94.04% -10.2% -1.62%
P/E - -86.9x -7.67x -8.15x -3.24x -30.4x 14.2x 5.82x
PBR - - - 2.09x 1.4x 2.13x 1.42x 1.42x
PEG - - -0x 0.82x -0.2x 0.4x -0x 0x
Capitalization / Revenue 8.51x 5.73x 6.29x 3.87x 1.43x 2.93x 1.75x 1.18x
EV / Revenue 9.09x 5.56x 6.19x 3.88x 2.23x 3.23x 1.73x 1.15x
EV / EBITDA - 29.2x -10.2x -14.6x 102x 14.6x 4.02x 2.43x
EV / EBIT -8.08x 108x -7.29x -8.56x -13.6x 39.6x 3.75x 2.27x
EV / FCF - -19.1x -3.9x -4.49x -2.8x -34.3x -92.5x 182x
FCF Yield - -5.25% -25.7% -22.3% -35.7% -2.91% -1.08% 0.55%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.0008 -0.006 -0.0054 -0.0063 -0.0014 0.003 0.0073
Distribution rate - - - - - - - -
Net sales 1 4.985 13.62 9.827 17.97 23.81 31.9 53.3 79.03
EBITDA 1 - 2.589 -5.952 -4.763 0.521 7.033 23 37.47
EBIT 1 -5.612 0.6996 -8.339 -8.142 -3.914 2.6 24.65 40.1
Net income 1 - -0.8156 -7.754 -8.438 -9.789 -2.75 4.4 13.25
Net Debt 1 2.904 -2.245 -1.027 0.1569 18.96 9.5 -1 -2.5
Reference price 2 0.0485 0.0695 0.0460 0.0440 0.0204 0.0425 0.0425 0.0425
Nbr of stocks (in thousands) 874,690 1,121,842 1,344,543 1,580,251 1,671,679 2,198,915 - -
Announcement Date 7/22/21 8/31/22 8/24/23 8/30/24 8/29/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-29.29x3.12x14.17x-.--% 122M
25.35x9.76x15x1.99% 164B
23.2x3.47x8.31x0.86% 98.9B
12.45x1.59x6.06x2.75% 58.48B
44.16x - - 0.44% 23.02B
24.03x4.15x12.7x1.07% 22.96B
8.99x0.29x8.69x4.51% 20.79B
21.58x1.27x10.57x2.03% 17.74B
11.85x1.64x11.45x2.74% 16.97B
Average 15.81x 3.16x 10.87x 1.82% 47.02B
Weighted average by Cap. 22.50x 5.47x 11.23x 1.85%

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. ATM Stock
  4. Valuation Andrada Mining Limited