Valuation Melkior Resources

Stocks

Delayed Toronto S.E. Other stock markets 15:50:16 2026-08-04 EDT			5-day change	1st Jan Change
0.1100 ^CAD	0.00%		+4.76%	-18.52%

07-30	Melkior Resources Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended May 31, 2026	CI
06-24	Melkior Resources Inc. Completes Winter Drill Program and Launches Field Mapping and Prospecting Campaign At the Carscallen Gold Property in Timmins, Ontario	CI

Data adjusted to current consolidation scope

Fiscal Period: August	2020	2021	2022	2023	2024	2025
Market Cap ¹	15.94	6.573	4.798	4.389	3.129	5.825
Change	-	-58.77%	-27%	-8.52%	-28.71%	86.16%
Enterprise Value (EV) ¹	15.08	4.326	2.112	2.137	1.137	3.73
Change	-	-71.31%	-51.17%	1.16%	-46.78%	227.99%
P/E	-25x	260x	-13.8x	-25.6x	-285x	-3.09x
PBR	1.36x	0.48x	0.34x	0.28x	0.2x	2.79x
PEG	-	-3x	0x	0.4x	3x	-0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-24.9x	-5.15x	-5.46x	-7.34x	-5.12x	-2.33x
EV / FCF	-14x	-13.9x	-19.2x	-1.31x	-1.18x	-3.64x
FCF Yield	-7.12%	-7.2%	-5.22%	-76.1%	-84.7%	-27.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0328	0.001152	-0.0142	-0.005478	-0.000316	-0.0405
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-0.533
EBIT ¹	-0.6058	-0.8407	-0.3865	-0.2911	-0.222	-1.602
Net income ¹	-0.6364	0.0248	-0.3313	-0.1501	-0.0106	-1.513
Net Debt ¹	-0.8639	-2.247	-2.686	-2.253	-1.992	-2.095
Reference price ²	0.8200	0.3000	0.1950	0.1400	0.0900	0.1250
Nbr of stocks (in thousands)	19,441	21,911	24,607	31,353	34,767	46,600
Announcement Date	12/4/20	12/14/21	12/22/22	12/29/23	12/23/24	1/8/26