Valuation Atlas Consolidated Mining and Development Corporation OTC Markets

Stocks

Real-time OTC Markets Other stock markets 12:13:25 2021-11-05 EDT			5-day change	1st Jan Change
2.380 ^USD	+17.82%		+76.30%	+76.30%

07-08	Atlas Consolidated Mining and Development Corporation Announces Resignation of Emilio S. De Quiros, Jr. as Independent Director, Effective June 30, 2026	CI
06-19	Russian industrialist Baisarov wins stake in gold miner UGC at auction	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	22,982	21,950	12,949	12,558	15,582	21,452
Change	-	-4.49%	-41%	-3.02%	24.08%	37.67%
Enterprise Value (EV) ¹	47,406	41,253	28,711	26,943	30,170	34,542
Change	-	-12.98%	-30.4%	-6.16%	11.97%	14.49%
P/E	195x	5.68x	4.02x	11.2x	-67.4x	-86.4x
PBR	0.68x	0.57x	0.3x	0.28x	0.34x	0.46x
PEG	-	0x	-0.2x	-0.2x	1x	-11.56x
Capitalization / Revenue	1.37x	1.27x	0.8x	0.69x	0.87x	1.29x
EV / Revenue	2.82x	2.39x	1.78x	1.49x	1.69x	2.08x
EV / EBITDA	6.21x	4.28x	4.24x	4.07x	5.22x	5.84x
EV / EBIT	16.5x	7.67x	11x	13.4x	90x	40.1x
EV / FCF	12.5x	8.04x	8.74x	11.6x	62.4x	22.9x
FCF Yield	8.01%	12.4%	11.4%	8.63%	1.6%	4.36%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0331	1.085	0.9046	0.3141	-0.0649	-0.0698
Distribution rate	-	-	-	-	-	-
Net sales ¹	16,824	17,236	16,155	18,109	17,895	16,574
EBITDA ¹	7,639	9,640	6,779	6,616	5,781	5,915
EBIT ¹	2,870	5,375	2,619	2,005	335.4	860.8
Net income ¹	117.7	3,862	3,218	1,118	-231.1	-248.2
Net Debt ¹	24,424	19,303	15,762	14,385	14,587	13,089
Reference price ²	6.46	6.17	3.64	3.53	4.38	6.03
Nbr of stocks (in thousands)	3,557,553	3,557,553	3,557,553	3,557,553	3,557,553	3,557,553
Announcement Date	5/10/21	3/25/22	3/24/23	3/25/24	4/16/25	5/15/26

¹PHP in Million²PHP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ANTOFAGASTA PLC	26.24x	4.83x	7.37x	1.68%	46.48B
SOCIEDAD MINERA CERRO VERDE S.A.A.	14.28x	4.24x	6.96x	5.59%	24.15B
FIRST QUANTUM MINERALS LTD.	94.73x	4.28x	12.86x	-.--%	22.32B
PT AMMAN MINERAL INTERNASIONAL TBK	16.85x	5.01x	10.05x	-.--%	15.79B
KGHM POLSKA MIEDZ	6.81x	1.28x	3.82x	0.58%	15.48B
WESTERN MINING CO.,LTD.	15.07x	-	-	2.8%	12.99B
HUDBAY MINERALS INC.	13.8x	3.28x	6.24x	0.12%	9.74B
CAPSTONE COPPER CORP.	14.74x	2.66x	5.4x	-.--%	6.94B
SANDFIRE RESOURCES LIMITED	17.29x	3.49x	6.65x	1.3%	6.08B
Average	24.42x	3.64x	7.42x	1.34%	17.77B
Weighted average by Cap.	28.68x	4.04x	7.85x	1.67%