|
Market Closed -
Toronto S.E.
16:00:00 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 13.96 CAD | -3.99% |
|
+0.35% | +89.16% |
| 09-18 | Copper Producers Rise Amid Copper Price Increase | MT |
| 09-17 | Copper Producers Rise Amid Copper Price Increase | MT |
Company Valuation: Capstone Mining
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 | 7,528 | - | - |
| Change | - | 38.28% | 34.06% | 39.33% | 63.04% | -1.91% | - | - |
| Enterprise Value (EV) 1 | 1,571 | 3,008 | 4,251 | 5,644 | 8,637 | 8,182 | 7,754 | 7,483 |
| Change | - | 91.45% | 41.33% | 32.78% | 53.04% | -5.27% | -5.23% | -3.49% |
| P/E | 7.95x | 19.5x | -31.9x | 56.8x | 24.5x | 15.9x | 10.4x | 9.98x |
| PBR | - | - | - | 1.56x | 2.26x | 1.87x | 1.58x | 1.32x |
| PEG | - | -0.3x | 0x | -0x | 0x | 0.3x | 0.2x | 2.39x |
| Capitalization / Revenue | 2.29x | 1.94x | 2.51x | 2.94x | 3.25x | 2.56x | 2.19x | 2.14x |
| EV / Revenue | 1.98x | 2.32x | 3.16x | 3.53x | 3.66x | 2.79x | 2.25x | 2.13x |
| EV / EBITDA | 3.63x | 8.52x | 16.3x | 11.4x | 9.07x | 5.61x | 4.1x | 3.8x |
| EV / EBIT | 4.42x | 21.4x | 129x | 34.6x | 12.2x | 8x | 5.61x | 5.24x |
| EV / FCF | 3.74x | -6.37x | -8.5x | -114x | 52x | 22.7x | 16.3x | 236x |
| FCF Yield | 26.7% | -15.7% | -11.8% | -0.88% | 1.92% | 4.41% | 6.12% | 0.42% |
| Dividend per Share 3 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 3 | 0.7017 | 0.2539 | -0.2025 | 0.1565 | 0.5622 | 0.8787 | 1.343 | 1.399 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 794.8 | 1,296 | 1,346 | 1,599 | 2,360 | 2,935 | 3,439 | 3,518 |
| EBITDA 1 | 432.2 | 352.8 | 260.3 | 496.1 | 952.7 | 1,459 | 1,890 | 1,967 |
| EBIT 1 | 355.2 | 140.2 | 32.93 | 162.9 | 705.7 | 1,022 | 1,382 | 1,428 |
| Net income 1 | 226.8 | 122.2 | -101.7 | 82.9 | 315.9 | 477.2 | 711.9 | 751 |
| Net Debt 1 | -251.7 | 487.2 | 871.8 | 936.5 | 962.4 | 653.7 | 226 | -45 |
| Reference price 3 | 5.58 | 4.94 | 6.45 | 8.89 | 13.78 | 13.96 | 13.96 | 13.96 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.86x | 5.09x | 7.71x | 1.74% | 47.73B | |
| 85.22x | 4.7x | 14.1x | 0.03% | 26.21B | |
| 10.25x | 5.38x | 8.93x | -.--% | 18.24B | |
| 7.5x | 1.36x | 4.1x | 0.5% | 16.72B | |
| 10.83x | - | - | 3.54% | 11.99B | |
| 15.97x | 4x | 7.35x | 0.09% | 11.95B | |
| 15.89x | 2.79x | 5.61x | -.--% | 7.53B | |
| 14.45x | 3.46x | 5.99x | 3.1% | 7.16B | |
| 25.52x | - | - | 1.19% | 4.83B | |
| Average | 23.50x | 3.83x | 7.68x | 1.13% | 16.93B | |
| Weighted average by Cap. | 29.19x | 4.28x | 8.42x | 1.07% |
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
- CS Stock
- Valuation Capstone Mining
Select your edition
All financial news and data tailored to specific country editions
