Company Valuation: First Tin Plc

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028
Market Cap 1 16.44 36.84 89.92 - -
Change - 124.01% 144.12% - -
Enterprise Value (EV) 1 16.44 36.84 67.92 83.92 185.9
Change - 124.01% 84.4% 23.56% 121.54%
P/E -4.3x -15.3x - - -
PBR - - - - -
PEG - 0.2x - - -
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - -34x -28x -62x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 3 - - - - -
Rate of return - - - - -
EPS 3 -0.0114 -0.0039 - - -
Distribution rate - - - - -
Net sales 1 - - - - -
EBITDA - - - - -
EBIT 1 - - -2 -3 -3
Net income -3.938 -2.072 - - -
Net Debt 1 - - -22 -6 96
Reference price 3 0.0490 0.0595 0.1250 0.1250 0.1250
Nbr of stocks (in thousands) 265,535 451,868 541,868 - -
Announcement Date 10/28/24 10/27/25 - - -
1GBP in Million2USD in Million3GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.14x10.1x15.48x1.98% 171B
23.85x3.55x8.48x0.84% 102B
11.12x1.29x5.33x3.19% 51.17B
25.74x5.07x7.68x1.75% 47.52B
85.59x4.72x14.32x0.03% 26.32B
14.44x4.29x7.04x5.53% 24.07B
18.73x3.44x11.74x1.01% 21.02B
6.78x0.28x7.72x6.27% 18.58B
Average 26.55x 4.09x 9.72x 2.58% 57.67B
Weighted average by Cap. 25.59x 5.85x 11.02x 2.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA