Valuation Aya Gold & Silver Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2025-07-08 EDT			5-day change	1st Jan Change
12.07 ^CAD	-5.04%		-1.47%	+12.38%

07-07	Aya Gold & Silver Reports High-Grade Drill Results From Boumadine Project in Morocco	MT
07-07	Aya Gold & Silver Reports High-Grade Boumadine Exploration Results, Expands Imariren to 1Km and Identifies New High-Grade Asirem Zone to the West	CI

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	1,252	-	-
Change	-	184.16%	-11.57%	28.56%	8.37%	28.36%	-	-
Enterprise Value (EV) ¹	248.5	710.4	660.8	907.9	1,040	1,230	1,192	1,127
Change	-	185.88%	-6.98%	37.38%	14.55%	18.26%	-3.11%	-5.44%
P/E ratio	-	-	-	184x	-37.3x	29.7x	21.5x	21.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	0x	-0x	0.6x	24.95x
Capitalization / Revenue	20.1x	23.1x	18.3x	21x	24.9x	7.68x	6.27x	6.46x
EV / Revenue	18x	20.7x	17.3x	21.2x	26.6x	7.55x	5.97x	5.81x
EV / EBITDA	181x	78.3x	80.8x	91.4x	-134x	19.5x	14.4x	12.1x
EV / EBIT	-	-	-	-	-	15.8x	14.4x	15.3x
EV / FCF	-264x	73.4x	-19.6x	-10.7x	-9.98x	50.8x	24.9x	19.1x
FCF Yield	-0.38%	1.36%	-5.09%	-9.35%	-10%	1.97%	4.02%	5.23%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	0.04	-0.2	0.297	0.41	0.4135
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	13.82	34.3	38.24	42.85	39.12	162.9	199.7	193.9
EBITDA ¹	1.374	9.077	8.182	9.935	-7.736	63.18	82.99	92.84
EBIT ¹	-	-	-	-	-	77.6	82.9	73.8
Net income ¹	-	-	-	-	-21.62	39.63	49.07	49.67
Net Debt ¹	-30.02	-81.04	-39.07	8.075	64.86	-21.8	-60.05	-124.9
Reference price ²	3.022	7.546	6.665	7.353	7.464	8.821	8.821	8.821
Nbr of stocks (in thousands)	92,182	104,879	105,020	122,378	130,637	141,892	-	-
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.	29.7x	7.55x	19.47x	-.--%	1.25B
PAN AMERICAN SILVER CORP.	19.65x	3.03x	6.67x	1.45%	10.35B
FIRST MAJESTIC SILVER CORP.	285.78x	-	-	0.23%	3.88B
HECLA MINING COMPANY	24.57x	3.9x	10.27x	0.36%	3.49B
MAG SILVER CORP.	19.79x	-	12.72x	2.77%	2.19B
DISCOVERY SILVER CORP.	19.79x	2.99x	6.09x	-	1.69B
ENDEAVOUR SILVER CORP.	86.61x	-	-	-.--%	1.4B
SILVERCORP METALS INC.	11.81x	2.07x	4.69x	0.62%	1.01B
Average	62.21x	3.91x	9.98x	0.78%	3.16B
Weighted average by Cap.	65.09x	3.46x	8.61x	1.01%