Valuation Interbit Ltd CINNOBER BOAT

Stocks

End-of-day quote CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^CAD	-.--%		-.--%	-

07-08	North Peak Resources Ltd. Secures On-Site Water Supply and Installs Pump, Clearing the Way for Diamond Drilling of the Prospect Mountain Sulphide Anomaly	CI
05-29	North Peak Resources Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	9.754	60.8	17.16	46.4	18.43	48.71
Change	-	523.37%	-71.77%	170.35%	-60.29%	164.32%
Enterprise Value (EV) ¹	2.908	55.59	9.041	41.08	17.09	46.39
Change	-	1,811.78%	-83.74%	354.37%	-58.4%	171.49%
P/E	-5.71x	-36.5x	-3.94x	-7.4x	-3.7x	-8.42x
PBR	1.41x	6.88x	2.08x	3.41x	1.76x	3.59x
PEG	-	1.9x	-0x	-0.94x	0.2x	0.5x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-1.76x	-31.8x	-2.3x	-7.14x	-3.6x	-10.1x
EV / FCF	-2.86x	-33.9x	-5.01x	-13.8x	-5.18x	-21.6x
FCF Yield	-34.9%	-2.95%	-19.9%	-7.27%	-19.3%	-4.64%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0962	-0.0782	-0.1929	-0.2082	-0.157	-0.1306
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-1.07	-5.725	-4.699	-4.543
EBIT ¹	-1.652	-1.751	-3.935	-5.753	-4.749	-4.582
Net income ¹	-1.596	-1.567	-4.472	-5.389	-4.775	-5.203
Net Debt ¹	-6.846	-5.215	-8.124	-5.326	-1.341	-2.319
Reference price ²	0.5500	2.8500	0.7600	1.5400	0.5800	1.1000
Nbr of stocks (in thousands)	17,734	21,334	22,584	30,132	31,772	44,281
Announcement Date	4/30/21	5/2/22	5/1/23	4/30/24	4/16/25	4/22/26

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FRANCO-NEVADA CORPORATION	27.21x	16.52x	16.99x	0.8%	42.34B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	11.55x	3.77x	5.55x	2.47%	39.96B
GOLD FIELDS LIMITED	6.82x	2.52x	3.59x	6.31%	30.82B
EVOLUTION MINING LIMITED	14.91x	4.35x	7.6x	3.48%	16.83B
ZHONGJIN GOLD CORP.,LTD	10.39x	-	-	6.33%	15.98B
HARMONY GOLD MINING COMPANY LIMITED	6.28x	1.76x	3.56x	4.97%	10.62B
RAMELIUS RESOURCES LIMITED	32.58x	5.15x	7.97x	1.63%	4.16B
Average	15.68x	5.68x	7.54x	3.71%	22.96B
Weighted average by Cap.	15.20x	7.19x	8.64x	3.4%