Company Valuation: Armor Minerals Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 44.97 41.38 32.95 22.6 32.95 53.64
Change - -7.98% -20.37% -31.4% 45.76% 62.79%
Enterprise Value (EV) 1 42.65 38.5 30.21 19.87 30.21 50.94
Change - -9.73% -21.53% -34.25% 52.08% 68.59%
P/E -441x -375x -199x 2,706x 4,216x -1,559x
PBR 19.4x 14.4x 12.1x 8.31x 12.1x 19.9x
PEG - -62.96x -4x -26x -656.49x 3x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -474x -407x -145x -205x -329x -502x
EV / FCF -686x -639x -287x -305x -441x -795x
FCF Yield -0.15% -0.16% -0.35% -0.33% -0.23% -0.13%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00136 -0.001441 -0.002163 0.000109 0.000102 -0.000449
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.09 -0.0946 -0.2089 -0.097 -0.0919 -0.1015
Net income 1 -0.0964 -0.1097 -0.1658 0.008355 0.007833 -0.0344
Net Debt 1 -2.313 -2.874 -2.734 -2.738 -2.734 -2.699
Reference price 2 0.6000 0.5400 0.4300 0.2950 0.4300 0.7000
Nbr of stocks (in thousands) 74,943 76,625 76,625 76,625 76,625 76,625
Announcement Date 7/21/21 7/15/22 7/20/23 7/26/24 7/1/25 7/13/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 26.78M
20.79x3.22x12.49x2.1% 44.38B
10.05x - - 2.07% 5.34B
14.57x2.21x9.71x1.77% 4.61B
18.38x - - - 3.43B
10.38x0.87x6.86x5.32% 3.19B
7.73x - - - 3.07B
12.74x - - - 1.7B
15.09x1.8x8.87x - 1.7B
Average 13.72x 2.02x 9.48x 2.81% 7.49B
Weighted average by Cap. 17.96x 2.95x 11.80x 2.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Armor Minerals Inc.

Historical PBR trend

Valuation ratios - PBR - Armor Minerals Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Armor Minerals Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Armor Minerals Inc.

  1. Stock Market
  2. Stocks
  3. A.H Stock
  4. Valuation Armor Minerals Inc.