Valuation Aura Minerals Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2024-09-17 EDT			5-day change	1st Jan Change
16.25 ^CAD	0.00%		+22.64%	+76.06%

09-09	Aura Minerals Down 3.5% as it Reports Production for July and August; Will Issue 500,000 Debentures	MT
09-09	Aura Minerals Reports Production Preview for July, August; Will Issue 500,000 Debentures	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	112.2	1,051	762.2	565.5	666.2	1,176	-	-
Change	-	835.94%	-27.44%	-25.82%	17.81%	76.54%	-	-
Enterprise Value (EV) ¹	112.2	990.6	761.3	565.5	796.9	1,462	1,467	1,381
Change	-	782.53%	-23.14%	-25.73%	40.93%	83.42%	0.37%	-5.88%
P/E ratio	3.49x	11.8x	13.8x	6.37x	15.9x	92x	20.6x	14.1x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.4x	0.1x	-0.3x	-1.3x	0x	0.3x
Capitalization / Revenue	-	2.77x	1.33x	1.06x	1.18x	1.51x	1.24x	1.03x
EV / Revenue	-	2.61x	1.33x	1.06x	1.41x	1.87x	1.54x	1.21x
EV / EBITDA	-	6.56x	3.68x	3.11x	4.4x	4.34x	3.49x	2.76x
EV / EBIT	-	8.08x	4.81x	4.72x	6.78x	5.8x	4.46x	3.48x
EV / FCF	-	20.4x	11.2x	-	30x	-13.2x	13x	5.07x
FCF Yield	-	4.91%	8.95%	-	3.33%	-7.57%	7.69%	19.7%
Dividend per Share ³	-	-	0.35	-	0.39	0.2	0.2	0.72
Rate of return	-	-	4.22%	-	5.58%	1.67%	1.67%	6.02%
EPS ³	0.3773	0.99	0.6	0.92	0.44	0.13	0.58	0.85
Distribution rate	-	-	58.3%	-	88.6%	154%	34.5%	84.7%
Net sales ¹	-	379.7	571.3	533.4	563.4	781.1	952.1	1,141
EBITDA ¹	-	151	206.7	181.7	181.2	336.5	420.6	500.5
EBIT ¹	-	122.6	158.1	119.8	117.6	252.2	329.1	396.3
Net income ¹	32.92	86.7	55.91	90.32	43.08	49.66	212.4	264.2
Net Debt ¹	-	-59.95	-0.8739	-	130.7	285.6	291	204.7
Reference price ³	1.32	11.65	8.30	5.86	6.99	11.95	11.95	11.95
Nbr of stocks (in thousands)	65,308	70,742	72,593	71,306	72,174	72,373	-	-
Announcement Date	20-02-17	21-03-01	22-02-24	23-02-27	24-02-20	-	-	-

¹USD in Million²CAD in Million³USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AURA MINERALS INC.	91.96x	1.87x	4.34x	+1.67%	865M
NEWMONT CORPORATION	19.52x	3.66x	8.05x	+1.88%	60.87B
AGNICO EAGLE MINES LIMITED	22.9x	5.16x	9.38x	+1.76%	41.14B
BARRICK GOLD CORPORATION	17.47x	2.68x	5.49x	+1.96%	35.91B
WHEATON PRECIOUS METALS CORP.	46.05x	21.42x	27.58x	+1.00%	28.01B
NORTHERN STAR RESOURCES LIMITED	17.18x	3.06x	6.3x	+2.84%	12.25B
ANGLOGOLD ASHANTI PLC	9.42x	2.21x	5.04x	+2.39%	11.63B
KINROSS GOLD CORPORATION	15.16x	2.62x	5.52x	+1.27%	11.55B
POLYUS	9.1x	-	-	-	8.67B
Average	27.64x	5.33x	8.96x	+1.85%	23.43B
Weighted average by Cap.	22.29x	6.06x	10.13x	+1.80%