Company Valuation: IMPACT Silver Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 146.9 66.88 51.12 43.78 51.96 135.2
Change - -54.47% -23.55% -14.36% 18.68% 160.26%
Enterprise Value (EV) 1 126.6 45.95 35.78 35.48 44.97 106.4
Change - -63.7% -22.13% -0.84% 26.74% 136.67%
P/E 56.7x -122x -16.1x -4.9x -5.04x -11.2x
PBR 2.58x 1.12x 0.83x 0.59x 1.23x 2.28x
PEG - 1x -0x -0.1x 12.94x 0.9x
Capitalization / Revenue 9.43x 3.78x 3.13x 2.11x 1.63x 2.79x
EV / Revenue 8.13x 2.6x 2.19x 1.71x 1.41x 2.19x
EV / EBITDA 41.8x 30x -31.4x -8.86x -13.4x 34.2x
EV / EBIT 76.9x 221x -13.1x -6.1x -7.08x 237x
EV / FCF 204x -42.9x -6.49x -4.18x -6.36x 113x
FCF Yield 0.49% -2.33% -15.4% -23.9% -15.7% 0.89%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0189 -0.00377 -0.0215 -0.0419 -0.0417 -0.0367
Distribution rate - - - - - -
Net sales 1 15.58 17.7 16.34 20.76 31.9 48.52
EBITDA 1 3.029 1.53 -1.139 -4.007 -3.368 3.108
EBIT 1 1.645 0.2082 -2.722 -5.821 -6.353 0.45
Net income 1 2.301 -0.5453 -3.163 -7.565 -9.775 -10.26
Net Debt 1 -20.31 -20.92 -15.34 -8.3 -6.991 -28.8
Reference price 2 1.0700 0.4600 0.3450 0.2050 0.2100 0.4100
Nbr of stocks (in thousands) 137,276 145,381 148,188 213,575 247,429 329,834
Announcement Date 3/24/21 3/22/22 3/23/23 4/15/24 5/5/25 4/15/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 63.97M
16.72x3.88x7.03x3.51% 218B
11.14x2.7x5.92x5.18% 158B
15.7x4.53x7.47x3.03% 104B
12.09x0.39x6.2x3.39% 90.63B
27x6.35x16.94x-.--% 63.51B
56.98x3.17x7.87x1.12% 58.48B
15.78x3.21x6.3x0.53% 32.96B
12.19x3.95x5.98x5.02% 26.51B
12.15x4.4x7.67x3.92% 24.48B
Average 19.97x 3.62x 7.93x 2.85% 77.67B
Weighted average by Cap. 18.44x 3.46x 7.59x 3.24%

Y-o-Y evolution of P/E

Valuation ratios - P/E - IMPACT Silver Corp.

Historical PBR trend

Valuation ratios - PBR - IMPACT Silver Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - IMPACT Silver Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - IMPACT Silver Corp.

  1. Stock Market
  2. Stocks
  3. IPT Stock
  4. Valuation IMPACT Silver Corp.