Company Valuation: Kodal Minerals PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2026 2027 2028
Market Cap 1 45.64 74.89 57.04 - -
Change - 64.09% - - -
Enterprise Value (EV) 1 45.64 74.35 42.11 15.56 15.69
Change - 62.9% - -63.05% 0.85%
P/E -45x -41.1x 56x 2.12x 3.5x
PBR - - - - -
PEG - -0.8x - 0x -0.1x
Capitalization / Revenue - - - 1.51x 1.64x
EV / Revenue - - - 0.41x 0.45x
EV / EBITDA - -78.7x 30.9x 0.43x 0.48x
EV / EBIT - -78.7x 1.28x 0.36x 0.42x
EV / FCF - -20.3x -42.1x 20.7x -13.6x
FCF Yield - -4.93% -2.37% 4.82% -7.33%
Dividend per Share 2 - - - - 0.018
Rate of return - - - - 643%
EPS 2 -0.00006 -0.00009 0.00005 0.00132 0.0008
Distribution rate - - - - 2,250%
Net sales 1 - - - 37.7 34.8
EBITDA 1 - -0.9445 1.361 36.52 33
EBIT 1 - -0.9445 33 43 37
Net income 1 -0.9031 -1.461 26 32 28
Net Debt 1 - -0.545 -14.94 -41.49 -41.35
Reference price 2 0.002700 0.003700 0.002800 0.002800 0.002800
Nbr of stocks (in thousands) 16,903,731 20,241,116 20,373,200 - -
Announcement Date 7/19/22 9/6/23 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.53x10.25x15.7x1.95% 174B
24.23x3.6x8.61x0.83% 103B
11.21x1.3x5.36x3.17% 51.44B
26.84x5.27x7.98x1.72% 49.59B
14.43x4.29x7.03x5.54% 24.15B
74.34x4.22x12.76x0.03% 22.86B
19.41x3.55x12.12x0.98% 21.78B
6.84x0.28x7.74x6.21% 18.67B
Average 25.48x 4.10x 9.66x 2.55% 58.19B
Weighted average by Cap. 24.96x 5.94x 11.08x 2.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. KOD Stock
  4. KDLMF Stock
  5. Valuation Kodal Minerals PLC