Valuation Capstone Mining Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-06-30 EDT			5-day change	1st Jan Change
13.03 ^CAD	+0.62%		-5.24%	+76.56%

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

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	7,009	-	-
Change	-	38.28%	34.06%	39.33%	63.04%	-8.68%	-	-
Enterprise Value (EV) ¹	1,571	3,008	4,251	5,644	8,637	7,793	7,809	7,669
Change	-	91.45%	41.33%	32.78%	53.04%	-9.78%	0.22%	-1.8%
P/E	7.95x	19.5x	-31.9x	56.8x	24.5x	15.2x	9.71x	9.35x
PBR	-	-	-	1.56x	2.26x	1.72x	1.44x	1.21x
PEG	-	-0.3x	0x	-0x	0x	0.3x	0.2x	2.45x
Capitalization / Revenue	2.29x	1.94x	2.51x	2.94x	3.25x	2.47x	2.06x	2.03x
EV / Revenue	1.98x	2.32x	3.16x	3.53x	3.66x	2.75x	2.3x	2.22x
EV / EBITDA	3.63x	8.52x	16.3x	11.4x	9.07x	5.64x	4.21x	4.08x
EV / EBIT	4.42x	21.4x	129x	34.6x	12.2x	8.34x	6.17x	6.04x
EV / FCF	3.74x	-6.37x	-8.5x	-114x	52x	23.2x	18.7x	-3,135x
FCF Yield	26.7%	-15.7%	-11.8%	-0.88%	1.92%	4.32%	5.33%	-0.03%
Dividend per Share ³	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ³	0.7017	0.2539	-0.2025	0.1565	0.5622	0.8575	1.343	1.394
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	794.8	1,296	1,346	1,599	2,360	2,838	3,396	3,455
EBITDA ¹	432.2	352.8	260.3	496.1	952.7	1,381	1,853	1,880
EBIT ¹	355.2	140.2	32.93	162.9	705.7	934	1,266	1,269
Net income ¹	226.8	122.2	-101.7	82.9	315.9	445.7	692.5	685.3
Net Debt ¹	-251.7	487.2	871.8	936.5	962.4	783.6	800.4	660.1
Reference price ³	5.58	4.94	6.45	8.89	13.78	13.03	13.03	13.03
Nbr of stocks (in thousands)	413,361	690,500	691,784	761,894	763,657	763,895	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ANTOFAGASTA PLC	27.74x	5.12x	7.77x	1.54%	49.46B
SOCIEDAD MINERA CERRO VERDE S.A.A.	13.37x	3.86x	6.32x	3.74%	23.45B
FIRST QUANTUM MINERALS LTD.	64.24x	4.35x	12.05x	0.05%	22.59B
KGHM POLSKA MIEDZ	7.32x	1.41x	4.13x	0.61%	17.45B
PT AMMAN MINERAL INTERNASIONAL TBK	13.73x	4.31x	8.64x	-.--%	12.94B
HUDBAY MINERALS INC.	12.96x	3x	5.39x	0.1%	9.37B
WESTERN MINING CO.,LTD.	11.74x	-	-	2.02%	9.3B
SANDFIRE RESOURCES LIMITED	20.35x	3.91x	7.62x	1.17%	6.31B
Average	21.43x	3.71x	7.42x	1.15%	18.86B
Weighted average by Cap.	25.19x	4.06x	7.68x	1.34%