Valuation Aya Gold & Silver Inc.

Equities

Delayed Toronto S.E. Other stock markets 14:39:00 2026-02-09 EST			5-day change	1st Jan Change
23.86 ^CAD	+5.02%		+11.07%	+21.54%

01-30	Canadian Miners Pare Back as Gold, Silver Prices Retreat	DJ
01-28	Stifel Canada Reiterates its Buy Rating for Aya Gold & Silver Following 2026 Guidance; Price Target Kept at C$31.50	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	278.5	791.5	699.9	899.8	975.1	2,381	2,381	-
Change	-	184.16%	-11.57%	28.56%	8.37%	144.13%	0%	-
Enterprise Value (EV) ¹	248.5	710.4	660.8	907.9	1,040	2,358	2,297	2,183
Change	-	185.88%	-6.98%	37.38%	14.55%	126.74%	-2.58%	-4.96%
P/E ratio	-	-	-	184x	-37.3x	43.5x	11.9x	13.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	0x	-0x	0x	-1x
Capitalization / Revenue	20.1x	23.1x	18.3x	21x	24.9x	11.8x	5.95x	6.9x
EV / Revenue	18x	20.7x	17.3x	21.2x	26.6x	11.7x	5.74x	6.33x
EV / EBITDA	181x	78.3x	80.8x	91.4x	-134x	27.5x	10.1x	11x
EV / EBIT	-	-	-	-	-	13.7x	14.3x	12.3x
EV / FCF	-264x	73.4x	-19.6x	-10.7x	-9.98x	415x	18.6x	25.1x
FCF Yield	-0.38%	1.36%	-5.09%	-9.35%	-10%	0.24%	5.39%	3.99%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	0.04	-0.2	0.383	1.395	1.204
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	13.82	34.3	38.24	42.85	39.12	201.2	400.3	344.9
EBITDA ¹	1.374	9.077	8.182	9.935	-7.736	85.74	227.3	198.8
EBIT ¹	-	-	-	-	-	172.2	161	177.1
Net income ¹	-	-	-	-	-21.62	57.55	170.3	136
Net Debt ¹	-30.02	-81.04	-39.07	8.075	64.86	-22.6	-83.4	-197.4
Reference price ²	3.02	7.55	6.66	7.35	7.46	16.65	16.65	16.65
Nbr of stocks (in thousands)	92,182	104,879	105,020	122,378	130,637	142,962	142,962	-
Announcement Date	3/26/21	3/30/22	3/29/23	3/29/24	3/28/25	-	-	-

¹USD in Million²USD

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.($)
AYA GOLD & SILVER INC.	43.48x	11.72x	27.5x	-.--%	2.38B
HECLA MINING COMPANY	51.75x	11.39x	23.6x	0.09%	15.26B
FIRST MAJESTIC SILVER CORP.	74.65x	-	-	0.14%	10.82B
ENDEAVOUR SILVER CORP.	-39.27x	7.03x	71.77x	-.--%	3.35B
SILVERCORP METALS INC.	24.85x	4.63x	9.71x	0.25%	2.3B
SILVER X MINING CORP.	-322.49x	-	-	-	229M
Average	-27.84x	8.69x	33.15x	0.1%	5.72B
Weighted average by Cap.	45.23x	10.13x	29.55x	0.1%