Valuation Evolution Mining Limited OTC Markets

Stocks

Market Closed - OTC Markets 09:30:06 2026-09-29 EDT			5-day change	1st Jan Change
9.350 ^USD	0.00%		-7.43%	+10.89%

09-24	Australian shares head for fourth weekly loss on oil-driven inflation fears	RE
09-24	Australian shares fall as mixed jobs data keeps September rate hike in play	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,363	5,909	6,951	15,599	23,871	26,932	-	-
Change	-	35.44%	17.63%	124.43%	53.02%	12.83%	-	-
Enterprise Value (EV) ¹	5,650	7,697	8,577	16,616	23,942	26,459	25,695	24,883
Change	-	36.23%	11.44%	93.73%	44.09%	10.51%	-2.89%	-3.16%
P/E	13.4x	36.2x	15.9x	16.8x	16.1x	15x	12.9x	12.5x
PBR	1.26x	1.53x	1.49x	2.77x	3.55x	3.91x	3.36x	2.96x
PEG	-	-0.7x	0x	0x	0.3x	0.7x	0.8x	3.81x
Capitalization / Revenue	2.11x	2.65x	2.16x	3.58x	4.29x	4.67x	4.24x	4.14x
EV / Revenue	2.74x	3.46x	2.67x	3.82x	4.31x	4.59x	4.05x	3.82x
EV / EBITDA	6.29x	9.11x	5.67x	7.53x	7.55x	7.83x	6.64x	6.32x
EV / EBIT	13.1x	23.8x	10.1x	11.4x	9.91x	9.94x	8.45x	8.2x
EV / FCF	-5.37x	-25.9x	-37.9x	21x	16.7x	23x	13.7x	11.6x
FCF Yield	-18.6%	-3.85%	-2.64%	4.76%	5.98%	4.35%	7.3%	8.66%
Dividend per Share ²	0.06	0.02	0.07	0.2	0.41	0.3811	0.4994	0.5601
Rate of return	2.52%	0.62%	2%	2.57%	3.49%	2.87%	3.77%	4.22%
EPS ²	0.177	0.0889	0.2195	0.4641	0.7277	0.8812	1.024	1.058
Distribution rate	33.9%	22.5%	31.9%	43.1%	56.3%	43.2%	48.8%	52.9%
Net sales ¹	2,065	2,227	3,216	4,351	5,559	5,770	6,347	6,510
EBITDA ¹	898.8	844.5	1,513	2,207	3,171	3,378	3,872	3,939
EBIT ¹	431	324	848.3	1,464	2,416	2,661	3,041	3,035
Net income ¹	323.3	163.5	422.3	926.2	1,475	1,811	2,115	2,150
Net Debt ¹	1,287	1,788	1,626	1,016	71.37	-473.7	-1,237	-2,050
Reference price ²	2.38	3.22	3.50	7.79	11.75	13.26	13.26	13.26
Nbr of stocks (in thousands)	1,833,008	1,835,016	1,985,878	2,002,481	2,031,560	2,031,091	-	-
Announcement Date	8/17/22	8/16/23	8/13/24	8/12/25	8/18/26	-	-	-

¹AUD in Million²AUD

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.($)
FRANCO-NEVADA CORPORATION	30.56x	18.19x	19.65x	0.71%	47.84B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	14.7x	4.9x	6.97x	1.91%	47.41B
GOLD FIELDS LIMITED	8.57x	2.79x	4.09x	5.83%	32.68B
EVOLUTION MINING LIMITED	15.04x	4.58x	7.83x	2.87%	18.79B
ZHONGJIN GOLD CORP.,LTD	10.65x	-	-	5.6%	15.6B
HARMONY GOLD MINING COMPANY LIMITED	5.45x	1.53x	2.94x	5.1%	11.13B
TRIPLE FLAG PRECIOUS METALS CORP.	16.24x	13.29x	15.45x	0.76%	6.39B
RAMELIUS RESOURCES LIMITED	18.57x	5.19x	8.06x	0.82%	5.09B
Average	14.97x	7.21x	9.28x	2.95%	23.11B
Weighted average by Cap.	17.02x	8.32x	10.18x	2.82%