|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.84 CAD | +2.23% |
|
-3.09% | -6.82% |
| 06-19 | Capstone Copper Corp. Submits Environmental Permit For Mantos Blancos Phase II Project In Antofagasta, Chile | CI |
| 06-19 | TSX posts slight weekly decline as gold mining shares fall | RE |
Company Valuation: Capstone Copper Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,823 | 2,520 | 3,379 | 4,707 | 7,675 | 6,938 | - | - |
| Change | - | 38.28% | 34.06% | 39.33% | 63.04% | -9.61% | - | - |
| Enterprise Value (EV) 1 | 1,571 | 3,008 | 4,251 | 5,644 | 8,637 | 7,566 | 7,388 | 7,211 |
| Change | - | 91.45% | 41.33% | 32.78% | 53.04% | -12.41% | -2.35% | -2.4% |
| P/E | 7.95x | 19.5x | -31.9x | 56.8x | 24.5x | 15x | 10.1x | 10x |
| PBR | - | - | - | 1.56x | 2.26x | 1.7x | 1.44x | 1.2x |
| PEG | - | -0.3x | 0x | -0x | 0x | 0.3x | 0.2x | 14.14x |
| Capitalization / Revenue | 2.29x | 1.94x | 2.51x | 2.94x | 3.25x | 2.44x | 2.03x | 2x |
| EV / Revenue | 1.98x | 2.32x | 3.16x | 3.53x | 3.66x | 2.66x | 2.16x | 2.08x |
| EV / EBITDA | 3.63x | 8.52x | 16.3x | 11.4x | 9.07x | 5.48x | 3.97x | 3.87x |
| EV / EBIT | 4.42x | 21.4x | 129x | 34.6x | 12.2x | 7.86x | 5.56x | 5.35x |
| EV / FCF | 3.74x | -6.37x | -8.5x | -114x | 52x | 22.4x | 16.2x | -319x |
| FCF Yield | 26.7% | -15.7% | -11.8% | -0.88% | 1.92% | 4.46% | 6.19% | -0.31% |
| Dividend per Share 3 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 3 | 0.7017 | 0.2539 | -0.2025 | 0.1565 | 0.5622 | 0.8581 | 1.27 | 1.279 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 794.8 | 1,296 | 1,346 | 1,599 | 2,360 | 2,847 | 3,415 | 3,471 |
| EBITDA 1 | 432.2 | 352.8 | 260.3 | 496.1 | 952.7 | 1,380 | 1,859 | 1,864 |
| EBIT 1 | 355.2 | 140.2 | 32.93 | 162.9 | 705.7 | 962.3 | 1,328 | 1,348 |
| Net income 1 | 226.8 | 122.2 | -101.7 | 82.9 | 315.9 | 462.1 | 713.2 | 702.7 |
| Net Debt 1 | -251.7 | 487.2 | 871.8 | 936.5 | 962.4 | 628.1 | 450.5 | 273.3 |
| Reference price 3 | 5.58 | 4.94 | 6.45 | 8.89 | 13.78 | 12.84 | 12.84 | 12.84 |
| Nbr of stocks (in thousands) | 413,361 | 690,500 | 691,784 | 761,894 | 763,657 | 763,949 | - | - |
| Announcement Date | 2/15/22 | 2/15/23 | 2/22/24 | 2/19/25 | 3/2/26 | - | - | - |
1CAD in Million2USD in Million3CAD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.96x | 2.66x | 5.48x | -.--% | 6.94B | |
| 28.54x | 5.15x | 7.8x | 1.54% | 49.98B | |
| 14.95x | - | - | 5.34% | 25.39B | |
| 74.79x | 4.4x | 12.5x | 0.03% | 23B | |
| 7.2x | 1.35x | 4.04x | 0.64% | 16.32B | |
| 15.01x | 4.6x | 9.22x | -.--% | 14.07B | |
| 12.42x | - | - | 3.4% | 10.7B | |
| 12.19x | 2.97x | 5.74x | 0.11% | 9.62B | |
| 19.06x | 3.7x | 7.09x | 1.21% | 6.18B | |
| Average | 22.13x | 3.54x | 7.41x | 1.36% | 18.02B | |
| Weighted average by Cap. | 26.68x | 4.08x | 8.01x | 1.66% |
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
- Stocks
- CS Stock
- Valuation Capstone Copper Corp.
Choose MarketScreener 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