Company Valuation: Kiplin Metals Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.889 46.61 20.34 7.248 3.087 3.681
Change - 1,098.66% -56.35% -64.37% -57.41% 19.22%
Enterprise Value (EV) 1 3.285 46.63 20.3 5.988 2.107 2.65
Change - 1,319.33% -56.46% -70.51% -64.82% 25.79%
P/E -1.49x -77.7x -43.2x -9.22x -15.9x -16.7x
PBR 7.74x 289x 180x 4.15x 2.08x 2.31x
PEG - 0.9x 13.48x -0.4x 0.2x -5.12x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -12.5x -135x -51.2x -10.7x -16.2x -
EV / EBIT -1.63x -130x -42x -9.26x -9.71x -12.4x
EV / FCF 11.3x -104x -204x 94.1x -9.51x -13.6x
FCF Yield 8.83% -0.96% -0.49% 1.06% -10.5% -7.36%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3297 -0.0502 -0.0486 -0.0586 -0.0145 -0.0149
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.2635 -0.3461 -0.3963 -0.56 -0.13 -
EBIT 1 -2.012 -0.358 -0.4829 -0.6468 -0.2169 -0.214
Net income 1 -1.807 -0.3986 -0.4368 -0.683 -0.1943 -0.2032
Net Debt 1 -0.6035 0.0159 -0.0445 -1.261 -0.9806 -1.031
Reference price 2 0.4900 3.9000 2.1000 0.5400 0.2300 0.2500
Nbr of stocks (in thousands) 7,936 11,952 9,688 13,423 13,423 14,723
Announcement Date 4/23/21 5/2/22 4/25/23 4/16/24 4/1/25 3/9/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.6M
13.17x3.44x6.16x3.41% 17.77B
-38.04x - -86.32x - 6.53B
-75.33x24.58x-118.19x - 3.22B
227.38x9.78x42.65x-.--% 3.03B
-22.4x184.7x-81.65x - 2.7B
-110.43x774.08x-64.75x-.--% 930M
-116.18x233594.17x-81.28x-.--% 495M
Average -17.40x 39,098.46x -54.77x 0.85% 4.33B
Weighted average by Cap. 6.10x 4,161.40x -29.59x 2.73%

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. KIP Stock
  4. Valuation Kiplin Metals Inc.