Company Valuation: Leocor Mining Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 17 26.94 7.651 3.538 10.76 7.094
Change - 58.49% -71.6% -53.75% 204.13% -34.08%
Enterprise Value (EV) 1 14.83 17.76 2.152 -0.2668 3.895 2.338
Change - 19.73% -87.88% -112.4% 1,560.02% -39.96%
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 -17.5x -7.18x - 0.95x -9.15x -3.78x
EV / EBIT -15.5x -6.89x -2.87x 0.03x -2.79x -3.53x
EV / FCF -60.7x -7.41x -0.57x -0.21x 152x -1.59x
FCF Yield -1.65% -13.5% -177% -474% 0.66% -63%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.053 -0.067 -0.009307 -0.1411 -0.001382 -0.0151
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 0.7000 0.5000 0.1350 0.0600 0.1100 0.0600
Nbr of stocks (in thousands) 24,281 53,878 56,677 58,974 97,832 118,232
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.33M
19.3x3.98x7.11x3.6% 225B
11.27x2.81x6.12x5.22% 166B
15.53x4.39x7.28x3.25% 100B
12.08x0.38x6.09x3.44% 88.11B
25.53x6.96x18.78x-.--% 67B
49.78x3.09x7.58x1.23% 57.05B
14.5x3x5.94x0.62% 31.82B
13.03x4.22x6.36x4.49% 29.27B
12.77x4.58x8.14x3.98% 25.08B
Average 19.31x 3.71x 8.16x 2.87% 78.89B
Weighted average by Cap. 18.43x 3.56x 7.79x 3.32%

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. LECR Stock
  4. Valuation Leocor Mining Inc.