Company Valuation: Mammoth Resources Corp.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 5.377 6.396 2.357 1.01 1.01 7.459
Change - 18.95% -63.16% -57.14% 0% 638.55%
Enterprise Value (EV) 1 5.297 5.298 2.149 0.9898 1.067 7.712
Change - 0.02% -59.43% -53.95% 7.8% 622.78%
P/E -16.5x -11.3x -12.9x -2.37x -2.23x -6.37x
PBR 2.31x 1.32x 0.49x -3.02x -1.28x -15.4x
PEG - -0.5x 0.2x -0x -0.35x -0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -22.2x -11x -7.77x -2.35x -2.57x -9.12x
EV / FCF -7.53x -3.31x -2.33x -39.3x 9.48x -9.61x
FCF Yield -13.3% -30.2% -43% -2.54% 10.5% -10.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.006961 -0.008392 -0.002723 -0.006331 -0.006729 -0.011
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.2384 -0.4835 -0.2767 -0.4211 -0.4155 -0.846
Net income 1 -0.2575 -0.5038 -0.1833 -0.4263 -0.4531 -0.9553
Net Debt 1 -0.0807 -1.098 -0.2073 -0.0202 0.0571 0.2534
Reference price 2 0.1150 0.0950 0.0350 0.0150 0.0150 0.0700
Nbr of stocks (in thousands) 46,760 67,330 67,330 67,330 67,330 106,557
Announcement Date 5/31/21 5/27/22 5/29/23 6/1/24 6/3/25 6/2/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.65x3.87x6.91x3.71% 215B
11.36x2.71x5.82x5.23% 157B
14.49x4.05x6.83x3.28% 92.98B
12.74x0.42x6.02x3.17% 83.85B
23.21x6.21x14.51x-.--% 60.44B
29.57x2.87x7.41x1.28% 51.76B
13.15x2.85x5.81x0.65% 29.31B
10.47x3.54x5.19x5.83% 24.49B
12.66x4.47x7.84x4.33% 23.17B
Average 16.37x 3.44x 7.37x 3.05% 81.93B
Weighted average by Cap. 16.66x 3.34x 7.15x 3.41%

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. MTH Stock
  4. MMMRF Stock
  5. Valuation Mammoth Resources Corp.