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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.87M
16.54x3.91x7.07x3.56% 216B
11.1x2.74x5.99x5.35% 160B
15.14x4.35x7.19x3.14% 100B
11.78x0.38x6.03x3.43% 87.17B
25.42x6.26x16.33x-.--% 63.02B
59.3x3.2x7.82x2.27% 58.08B
16.41x3.33x6.52x0.55% 33.64B
12.14x3.85x5.94x5.13% 26.28B
12.47x4.49x7.88x3.98% 24.48B
Average 20.03x 3.61x 7.86x 3.05% 76.88B
Weighted average by Cap. 18.36x 3.45x 7.52x 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. Valuation Mammoth Resources Corp.