Valuation Comstock Inc.

Stocks

Market Closed - NYSE 16:00:00 2026-09-16 EDT			5-day change	1st Jan Change
2.490 ^USD	-2.35%		-18.09%	-33.78%

08-24	Mackay Gold Closes the Acquisition of Comstock's Mining Assets in Nevada	MT
08-24	Mackay Precious Metals Inc. completed the acquisition of Comstock Exploration and Development LLC, Comstock Mining LLC, Comstock Processing LLC and Comstock Real Estate Inc. from Comstock Inc..	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	84.23	22.95	62.76	168.5	192.8	189.2	-	-
Change	-	-72.76%	173.48%	168.53%	14.37%	-1.83%	-	-
Enterprise Value (EV)	84.23	22.95	62.76	168.5	175.8	189.2	189.2	189.2
Change	-	-72.76%	173.48%	168.53%	4.31%	7.63%	0%	0%
P/E	-	-	-	-	-3.21x	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	97.7x	129x	49.2x	55.9x	124x	30.2x	5.91x	2.26x
EV / Revenue	0x	0x	0x	0x	0x	30.2x	5.91x	2.26x
EV / EBITDA	-	-	-	-	-0x	-5.13x	-8.3x	7.62x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-4.48x	-6.65x	10.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-1.17	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	0.8622	0.1782	1.274	3.016	1.554	6.274	32	83.56
EBITDA ¹	-	-	-	-	-34.31	-36.85	-22.79	24.84
EBIT ¹	-6.406	-19.36	-12.6	-39.67	-38.15	-42.2	-28.46	18.44
Net income	-	-	-	-	-39.36	-	-	-
Net Debt	-	-	-	-	-16.95	-	-	-
Reference price ²	12.900	2.750	5.480	8.006	3.760	2.490	2.490	2.490
Nbr of stocks (in thousands)	6,530	8,345	11,452	21,050	51,264	75,993	-	-
Announcement Date	3/28/22	3/16/23	2/27/24	3/6/25	3/24/26	-	-	-

¹USD in Million²USD

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.($)
COMSTOCK INC.	-	-	-	-	189M
BHP GROUP LIMITED	16.16x	3.88x	6.97x	3.6%	218B
RIO TINTO PLC	11.35x	2.82x	6.11x	5.18%	166B
GRUPO MÉXICO, S.A.B. DE C.V.	14.65x	4.21x	6.95x	3.25%	96.99B
GLENCORE PLC	12.54x	0.39x	6.32x	3.31%	90.11B
SAUDI ARABIAN MINING COMPANY (MAADEN)	26.03x	6.33x	16.79x	-.--%	65.1B
ANGLO AMERICAN PLC	54.45x	3.09x	7.59x	2.35%	56.38B
TECK RESOURCES LIMITED	15.1x	3.07x	6.09x	0.6%	31.63B
FRESNILLO PLC	12.93x	4.16x	6.38x	4.58%	28.89B
HINDUSTAN ZINC LIMITED	12.64x	4.53x	7.99x	4.05%	25.04B
Average	19.54x	3.61x	7.91x	2.99%	77.82B
Weighted average by Cap.	17.86x	3.44x	7.55x	3.39%