Valuation Ecora Resources PLC

Equities

Market Closed - London S.E. Other stock markets 11:35:01 2025-07-07 EDT			5-day change	1st Jan Change
63.00 ^GBX	-0.94%		+0.48%	-1.56%

06-04	RBC cuts MJ Gleeson; UBS cuts IG Group	AN
04-23	Ecora Resources expects more cobalt deliveries from Voisey's Bay	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	225.4	287.8	387.7	258.9	159.1	156.9	-	-
Change	-	27.7%	34.73%	-33.22%	-38.55%	-1.39%	-	-
Enterprise Value (EV) ¹	249.7	377.8	424.1	318	222.6	234.3	216	214.9
Change	-	51.28%	12.27%	-25.03%	-29.99%	5.27%	-7.81%	-0.51%
P/E ratio	-12.4x	9.86x	4.61x	385x	-21.2x	48.2x	29x	70.4x
PBR	1.03x	0.81x	0.77x	0.68x	-	0.52x	0.53x	0.53x
PEG	-	-0x	0x	-3.9x	0x	-0x	0.4x	-1.2x
Capitalization / Revenue	6.63x	4.44x	3.37x	5.28x	3.44x	3.78x	3.57x	3.82x
EV / Revenue	7.34x	5.83x	3.69x	6.49x	4.82x	5.65x	4.92x	5.24x
EV / EBITDA	8.98x	7.03x	4.12x	7.97x	5.97x	7.68x	6.88x	7.86x
EV / EBIT	11.3x	8.93x	4.46x	9.51x	7.27x	11.4x	11.3x	13.2x
EV / FCF	28.2x	-2.49x	3.3x	-17x	13.1x	12.9x	11.4x	15.7x
FCF Yield	3.54%	-40.2%	30.3%	-5.87%	7.66%	7.75%	8.76%	6.39%
Dividend per Share ²	0.09	0.07	0.07	0.0673	0.0217	0.0195	0.0235	0.0205
Rate of return	7.04%	5.19%	4.65%	6.71%	3.39%	3.06%	3.7%	3.23%
EPS ²	-0.1031	0.1367	0.3265	0.00261	-0.0302	0.0132	0.0219	0.00904
Distribution rate	-87.3%	51.2%	21.4%	2,579%	-71.9%	148%	107%	227%
Net sales ¹	34.01	64.8	114.9	49.02	46.23	41.48	43.94	41.04
EBITDA ¹	27.81	53.78	103	39.87	37.27	30.51	31.4	27.34
EBIT ¹	22.08	42.29	95.12	33.42	30.61	20.58	19.08	16.32
Net income ¹	-18.6	28.47	76.67	0.6707	-7.621	3.171	5.442	2.394
Net Debt ¹	24.36	90.01	36.4	59.04	63.5	77.45	59.14	58.03
Reference price ²	1.2780	1.3480	1.5060	1.0040	0.6400	0.6360	0.6360	0.6360
Nbr of stocks (in thousands)	176,335	213,481	257,451	257,903	248,598	249,035	-	-
Announcement Date	4/14/21	3/30/22	3/29/23	3/27/24	3/27/25	-	-	-

¹GBP in Million²GBP

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.($)
ECORA RESOURCES PLC	48.22x	5.69x	7.73x	3.06%	216M
BHP GROUP LIMITED	12.57x	2.82x	5.53x	4.1%	129B
RIO TINTO PLC	9.81x	2.16x	5.12x	6.14%	99.42B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	32.86x	6.7x	16.47x	-.--%	56.6B
GLENCORE PLC	20.81x	0.38x	6.2x	2.72%	49.19B
GRUPO MÉXICO, S.A.B. DE C.V.	11.89x	2.72x	5.19x	4.72%	46.95B
ANGLO AMERICAN PLC	28.27x	2.04x	6.16x	1.54%	32.42B
HINDUSTAN ZINC LIMITED	18.21x	5.6x	10.98x	6.97%	22B
VEDANTA LIMITED	10.7x	1.52x	5.03x	6.75%	20.97B
TECK RESOURCES LIMITED	25.15x	2.64x	6.56x	0.95%	20.5B
Average	21.85x	3.23x	7.50x	3.7%	47.7B
Weighted average by Cap.	16.99x	2.89x	7.10x	3.9%