Company Valuation: Leocor Mining Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 1.7 2.694 0.7651 0.3538 1.076 0.7094
Change - 58.49% -71.6% -53.75% 204.13% -34.08%
Enterprise Value (EV) 1 -0.4651 -6.487 -4.735 -3.451 -5.791 -4.046
Change - -1,294.78% 27.02% 27.1% -67.78% 30.13%
P/E -13.2x -7.47x -14.5x -0.43x -79.6x -3.97x
PBR 7.15x 1.85x 0.51x 0.5x 1.17x 0.88x
PEG - -0.3x 0.2x -0x 0.8x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 0.55x 2.62x - 12.3x 13.6x 6.53x
EV / EBIT 0.49x 2.52x 6.32x 0.42x 4.14x 6.11x
EV / FCF 1.9x 2.71x 1.25x -2.73x -225x 2.75x
FCF Yield 52.5% 37% 80.3% -36.7% -0.44% 36.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5305 -0.6696 -0.0931 -1.411 -0.0138 -0.151
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.8487 -2.472 - -0.28 -0.4256 -0.6192
EBIT 1 -0.9553 -2.579 -0.7491 -8.285 -1.398 -0.6627
Net income 1 -1.036 -2.446 -0.5065 -8.143 -0.1097 -1.77
Net Debt 1 -2.165 -9.181 -5.5 -3.805 -6.867 -4.756
Reference price 2 7.0000 5.0000 1.3500 0.6000 1.1000 0.6000
Nbr of stocks (in thousands) 2,428 5,388 5,668 5,897 9,783 11,823
Announcement Date 2/26/21 2/28/22 2/28/23 2/26/24 2/25/25 2/25/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.62M
16x3.73x6.74x3.67% 207B
10.65x2.52x5.57x5.61% 146B
13.93x4.1x6.78x3.47% 98.04B
11.13x0.37x5.93x3.11% 84.62B
26.87x5.99x16.04x-.--% 59.82B
100.1x3.06x7.48x1.75% 54.72B
14.09x2.93x5.68x0.58% 30.52B
10.93x3.48x5.27x5.61% 23.54B
9.8x3.6x6.07x5.03% 21.91B
Average 23.72x 3.31x 7.28x 3.2% 72.66B
Weighted average by Cap. 20.87x 3.23x 7.13x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Leocor Mining Inc.

Historical PBR trend

Valuation ratios - PBR - Leocor Mining Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Leocor Mining Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Leocor Mining Inc.

  1. Stock Market
  2. Stocks
  3. LECR Stock
  4. Valuation Leocor Mining Inc.