Company Valuation: Botswana Diamonds PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 5.705 7.134 8.571 11.22 3.92 2.276
Change - 25.05% 20.13% 30.93% -65.07% -41.93%
Enterprise Value (EV) 1 5.687 6.97 8.412 11.02 3.842 2.217
Change - 22.55% 20.7% 31.02% -65.14% -42.29%
P/E -14x -14.1x -10.8x -2.83x -6.76x -2.11x
PBR 0.74x 0.91x 1.09x 2.11x 0.76x 0.52x
PEG - -2.86x -0.3x -0x 0.1x -0x
Capitalization / Revenue - - - 736,766,266x 166,041,345x -
EV / Revenue - - - - - -
EV / EBITDA -15.9x -17.3x -17.3x -19.8x 1.5x -4.88x
EV / EBIT -14.5x -14.8x -11.4x -2.99x -6.81x -2.19x
EV / FCF -17x -36.1x -18.8x 21x -13.7x 22.7x
FCF Yield -5.89% -2.77% -5.32% 4.77% -7.3% 4.41%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000608 -0.000638 -0.000899 -0.0038 -0.000518 -0.000899
Distribution rate - - - - - -
Net sales - - - 0.0152 0.0236 -
EBITDA 1 -0.3568 -0.4021 -0.4856 -0.5572 2.56 -0.4543
EBIT 1 -0.3912 -0.4721 -0.739 -3.681 -0.5641 -1.012
Net income 1 -0.3912 -0.4721 -0.739 -3.681 -0.5641 -1.013
Net Debt 1 -0.018 -0.1647 -0.1585 -0.1994 -0.0775 -0.0591
Reference price 2 0.008500 0.009000 0.009750 0.010750 0.003500 0.001900
Nbr of stocks (in thousands) 671,222 792,722 879,072 1,043,878 1,119,878 1,198,003
Announcement Date 12/17/20 12/10/21 12/15/22 12/22/23 12/18/24 12/11/25
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.93M
-6.69x2.77x14.36x - 200M
Average -6.69x 2.77x 14.36x 102.28M
Weighted average by Cap. -6.69x 2.77x 14.36x

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. BMIN Stock
  4. Valuation Botswana Diamonds PLC