Company Valuation: Atico Mining Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 49.73 25.47 12.74 12.74 37.91 43.52 -
Change - -48.78% -50% 0% 197.67% 14.81% -
Enterprise Value (EV) 44.36 25.47 38.07 45.14 37.91 43.52 43.52
Change - -42.59% 49.48% 18.57% -16.03% 14.81% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 534,464x 291,858x 160,100x 133,957x 437,164x - -
EV / Revenue - - - - - - -
EV / EBITDA 0x 0x 0x 0x -0x 0.84x 1.14x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 93.04 87.27 79.54 95.07 86.72 - -
EBITDA 1 43.93 30.75 18.39 27.3 -5.81 52.11 38.02
EBIT 27.37 12.31 - - - - -
Net income - - - - - - -
Net Debt -5.365 - 25.34 32.41 - - -
Reference price 2 0.4100 0.2100 0.1050 0.1050 0.2100 0.2400 0.2400
Nbr of stocks (in thousands) 121,286 121,286 121,286 121,286 180,519 181,352 -
Announcement Date 4/26/22 4/18/23 4/16/24 4/24/25 4/23/26 - -
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.3x3.98x7.11x3.6% 221B
11.27x2.81x6.12x5.22% 164B
15.53x4.39x7.28x3.25% 99.67B
12.08x0.38x6.09x3.44% 87.28B
25.53x6.96x18.78x-.--% 67B
49.78x3.09x7.58x1.23% 55.89B
14.5x3x5.94x0.62% 31.16B
13.03x4.22x6.36x4.49% 28.75B
12.77x4.58x8.14x3.98% 24.83B
Average 19.31x 3.71x 8.16x 2.87% 86.63B
Weighted average by Cap. 18.41x 3.56x 7.80x 3.32%

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. ATY Stock
  4. ATCMF Stock
  5. Valuation Atico Mining Corporation