Valuation Capstone Mining OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:51:50 2026-08-11 EDT			5-day change	1st Jan Change
11.26 ^USD	-0.83%		+10.85%	+113.12%

08-11	Chile copper output to fall 2.6% in 2026 before rebound, Cochilco says	RE
07-31	Capstone Copper Corp., Q2 2026 Earnings Call, Jul 30, 2026

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	8,588	-	-
Change	-	38.28%	34.06%	39.33%	63.04%	11.9%	-	-
Enterprise Value (EV) ¹	1,571	3,008	4,251	5,644	8,637	9,242	8,725	8,542
Change	-	91.45%	41.33%	32.78%	53.04%	7%	-5.59%	-2.1%
P/E	7.95x	19.5x	-31.9x	56.8x	24.5x	17.5x	11.5x	11.4x
PBR	-	-	-	1.56x	2.26x	2.11x	1.77x	1.49x
PEG	-	-0.3x	0x	-0x	0x	0.3x	0.2x	8.14x
Capitalization / Revenue	2.29x	1.94x	2.51x	2.94x	3.25x	2.96x	2.45x	2.41x
EV / Revenue	1.98x	2.32x	3.16x	3.53x	3.66x	3.19x	2.49x	2.4x
EV / EBITDA	3.63x	8.52x	16.3x	11.4x	9.07x	6.47x	4.55x	4.4x
EV / EBIT	4.42x	21.4x	129x	34.6x	12.2x	9.25x	6.25x	6.08x
EV / FCF	3.74x	-6.37x	-8.5x	-114x	52x	26.4x	19.3x	155x
FCF Yield	26.7%	-15.7%	-11.8%	-0.88%	1.92%	3.79%	5.19%	0.64%
Dividend per Share ³	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ³	0.7017	0.2539	-0.2025	0.1565	0.5622	0.8936	1.359	1.378
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	794.8	1,296	1,346	1,599	2,360	2,898	3,504	3,561
EBITDA ¹	432.2	352.8	260.3	496.1	952.7	1,429	1,918	1,943
EBIT ¹	355.2	140.2	32.93	162.9	705.7	998.6	1,396	1,404
Net income ¹	226.8	122.2	-101.7	82.9	315.9	456.2	730.5	723.7
Net Debt ¹	-251.7	487.2	871.8	936.5	962.4	653.3	137	-46.4
Reference price ³	5.58	4.94	6.45	8.89	13.78	15.66	15.66	15.66
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

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.($)
ANTOFAGASTA PLC	30.22x	5.52x	8.42x	1.46%	53.54B
FIRST QUANTUM MINERALS LTD.	97.49x	4.76x	14.61x	0.03%	26.4B
SOCIEDAD MINERA CERRO VERDE S.A.A.	14.37x	4.27x	7.01x	5.56%	24.4B
KGHM POLSKA MIEDZ	8.34x	1.54x	4.62x	0.52%	19.27B
PT AMMAN MINERAL INTERNASIONAL TBK	18.69x	5.43x	10.89x	-.--%	17.78B
WESTERN MINING CO.,LTD.	14.37x	-	-	2.82%	14.99B
HUDBAY MINERALS INC.	16.67x	4.2x	7.75x	0.09%	12.39B
CAPSTONE COPPER CORP.	17.7x	3.22x	6.55x	-.--%	8.67B
SANDFIRE RESOURCES LIMITED	19.72x	4.01x	7.64x	1.14%	7.05B
Average	26.40x	4.12x	8.43x	1.29%	20.5B
Weighted average by Cap.	31.16x	4.48x	8.83x	1.49%