Company Valuation: Eurasia Mining Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 931.1 699.1 128.4 58.72 64.07 119.5
Change - -24.91% -81.63% -54.27% 9.1% 86.58%
Enterprise Value (EV) 1 926.2 677.6 127.7 57.61 60.67 117.8
Change - -26.84% -81.15% -54.9% 5.31% 94.08%
P/E -300x -236x -21.2x -10.7x -9.73x 26.7x
PBR 80.3x 21.9x 4.98x 2.7x 3.59x 5.39x
PEG - 30.2x -0x 1.14x -0.5x -0x
Capitalization / Revenue 993x 300x 1,074x 28.4x 9.65x 22.1x
EV / Revenue 987x 291x 1,069x 27.8x 9.14x 21.7x
EV / EBITDA -469x -267x -38x 83.9x -33.9x -199x
EV / EBIT -444x -240x -30.4x -179x -28.6x -103x
EV / FCF -449x -131x -9.15x -33.2x 65.8x -18.1x
FCF Yield -0.22% -0.76% -10.9% -3.01% 1.52% -5.53%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001126 -0.001038 -0.002118 -0.001919 -0.002286 0.001516
Distribution rate - - - - - -
Net sales 1 0.938 2.331 0.1195 2.069 6.636 5.421
EBITDA 1 -1.975 -2.539 -3.358 0.6863 -1.79 -0.5905
EBIT 1 -2.088 -2.824 -4.208 -0.3217 -2.12 -1.14
Net income 1 -3.08 -2.91 -5.84 -5.487 -6.552 4.45
Net Debt 1 -4.845 -21.55 -0.6616 -1.11 -3.393 -1.778
Reference price 2 0.3375 0.2450 0.0450 0.0205 0.0222 0.0405
Nbr of stocks (in thousands) 2,758,702 2,853,560 2,853,560 2,864,560 2,879,382 2,951,415
Announcement Date 6/4/21 6/29/22 3/1/23 9/6/24 7/1/25 6/30/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 81.5M
5.76x1.01x2.86x9.44% 9.41B
4.26x0.73x2x12.09% 5.86B
21.05x - - - 2.25B
10.94x1.78x7.21x2.06% 1.05B
10.49x - - 1.3% 296M
Average 10.50x 1.17x 4.02x 6.22% 3.16B
Weighted average by Cap. 7.48x 0.96x 2.83x 9.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. EUA Stock
  4. Valuation Eurasia Mining Plc