|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.48 CAD | +2.91% |
|
+5.85% | +5.08% |
| 01-16 | BMO Increases Capstone Copper's Price Target to C$16.00 | MT |
| 01-16 | Australian Shares Reach 50-Day Peak; James Hardie to Close California, South Carolina Manufacturing Facilities | MT |
Company Valuation: Capstone Copper Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 753.2 | 1,823 | 2,520 | 3,379 | 4,707 | 7,949 | 7,949 | - |
| Change | - | 142% | 38.28% | 34.06% | 39.33% | 68.86% | 0% | - |
| Enterprise Value (EV) 1 | 884.7 | 1,571 | 3,008 | 4,251 | 5,644 | 8,948 | 8,466 | 8,387 |
| Change | - | 77.57% | 91.45% | 41.33% | 32.78% | 58.53% | -5.38% | -0.94% |
| P/E ratio | 63.2x | 7.95x | 19.5x | -31.9x | 56.8x | 24.5x | 16.2x | 14.1x |
| PBR | - | - | - | - | 1.56x | 2.44x | 2.02x | 1.73x |
| PEG | - | 0x | -0.3x | 0x | -0x | 0x | 0.3x | 0.9x |
| Capitalization / Revenue | 1.66x | 2.29x | 1.94x | 2.51x | 2.94x | 3.41x | 2.7x | 2.47x |
| EV / Revenue | 1.95x | 1.98x | 2.32x | 3.16x | 3.53x | 3.84x | 2.88x | 2.6x |
| EV / EBITDA | 6.36x | 3.63x | 8.52x | 16.3x | 11.4x | 9.12x | 5.5x | 4.59x |
| EV / EBIT | 23.7x | 4.42x | 21.4x | 129x | 34.6x | 17.6x | 7.99x | 6.63x |
| EV / FCF | 17.8x | 3.74x | -6.37x | -8.5x | -114x | 30.6x | 13.2x | 13.7x |
| FCF Yield | 5.61% | 26.7% | -15.7% | -11.8% | -0.88% | 3.27% | 7.57% | 7.31% |
| Dividend per Share 3 | - | - | - | - | - | - | - | 0.0485 |
| Rate of return | - | - | - | - | - | - | - | 0.33% |
| EPS 3 | 0.0377 | 0.7017 | 0.2539 | -0.2025 | 0.1565 | 0.5918 | 0.8962 | 1.03 |
| Distribution rate | - | - | - | - | - | - | - | 4.71% |
| Net sales 1 | 453.8 | 794.8 | 1,296 | 1,346 | 1,599 | 2,332 | 2,943 | 3,220 |
| EBITDA 1 | 139.2 | 432.2 | 352.8 | 260.3 | 496.1 | 981.3 | 1,538 | 1,828 |
| EBIT 1 | 37.31 | 355.2 | 140.2 | 32.93 | 162.9 | 507.8 | 1,059 | 1,265 |
| Net income 1 | 12.6 | 226.8 | 122.2 | -101.7 | 82.9 | 323.3 | 487.4 | 585.9 |
| Net Debt 1 | 131.5 | -251.7 | 487.2 | 871.8 | 936.5 | 998.6 | 517.3 | 437.7 |
| Reference price 3 | 2.38 | 5.58 | 4.94 | 6.45 | 8.89 | 14.48 | 14.48 | 14.48 |
| Nbr of stocks (in thousands) | 403,225 | 413,361 | 690,500 | 691,784 | 761,894 | 763,657 | 763,657 | - |
| Announcement Date | 2/24/21 | 2/15/22 | 2/15/23 | 2/22/24 | 2/19/25 | - | - | - |
1CAD in Million2USD in Million3CAD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.47x | 3.84x | 9.12x | -.--% | 7.95B | |
| 41.72x | 6.14x | 10.21x | 1.02% | 46.97B | |
| 1188.18x | 23.76x | 53.66x | - | 34.42B | |
| -955.66x | 5.62x | 16.91x | -.--% | 24.24B | |
| 18.93x | 4.35x | 8.23x | 2.45% | 19.6B | |
| 31.51x | 1.87x | 6.88x | 0.38% | 17.07B | |
| 14.31x | 4.18x | 7.8x | 0.05% | 8.92B | |
| 19.04x | 3.72x | 7.15x | 1.24% | 5.91B | |
| Average | 47.81x | 6.68x | 14.99x | 0.74% | 20.64B | |
| Weighted average by Cap. | 127.45x | 8.78x | 19.38x | 0.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- CS Stock
- Valuation Capstone Copper Corp.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition