|
Market Closed -
Toronto S.E.
16:00:00 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 14.82 CAD | -2.11% |
|
-4.30% | +100.81% |
| 08-18 | Glencore's planned Australian debut draws interest as investors look past coal | RE |
| 08-11 | Chile copper output to fall 2.6% in 2026 before rebound, Cochilco says | RE |
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 | 8,326 | - | - |
| Change | - | 38.28% | 34.06% | 39.33% | 63.04% | 8.49% | - | - |
| Enterprise Value (EV) 1 | 1,571 | 3,008 | 4,251 | 5,644 | 8,637 | 8,979 | 8,463 | 8,280 |
| Change | - | 91.45% | 41.33% | 32.78% | 53.04% | 3.96% | -5.75% | -2.17% |
| P/E | 7.95x | 19.5x | -31.9x | 56.8x | 24.5x | 16.6x | 10.9x | 10.8x |
| PBR | - | - | - | 1.56x | 2.26x | 1.99x | 1.68x | 1.41x |
| PEG | - | -0.3x | 0x | -0x | 0x | 0.3x | 0.2x | 7.71x |
| Capitalization / Revenue | 2.29x | 1.94x | 2.51x | 2.94x | 3.25x | 2.87x | 2.38x | 2.34x |
| EV / Revenue | 1.98x | 2.32x | 3.16x | 3.53x | 3.66x | 3.1x | 2.42x | 2.33x |
| EV / EBITDA | 3.63x | 8.52x | 16.3x | 11.4x | 9.07x | 6.29x | 4.41x | 4.26x |
| EV / EBIT | 4.42x | 21.4x | 129x | 34.6x | 12.2x | 8.99x | 6.06x | 5.9x |
| EV / FCF | 3.74x | -6.37x | -8.5x | -114x | 52x | 25.6x | 18.7x | 151x |
| FCF Yield | 26.7% | -15.7% | -11.8% | -0.88% | 1.92% | 3.9% | 5.35% | 0.66% |
| 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 | 14.82 | 14.82 | 14.82 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.9x | 5.1x | 7.83x | 1.69% | 48.33B | |
| 89.93x | 4.82x | 14.77x | 0.03% | 26.68B | |
| 8.11x | 1.49x | 4.4x | 0.52% | 18.56B | |
| 18.26x | 5.33x | 10.69x | -.--% | 17.33B | |
| 12.62x | - | - | 3.04% | 13.91B | |
| 16.37x | 4.12x | 7.61x | 0.09% | 12.17B | |
| 16.94x | 3.1x | 6.29x | -.--% | 8.34B | |
| 19.88x | 4.04x | 7.71x | 1.06% | 7.14B | |
| Average | 26.00x | 4.00x | 8.47x | 0.8% | 19.06B | |
| Weighted average by Cap. | 31.33x | 4.33x | 8.95x | 0.94% |
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
