Company Valuation: Meridian Mining Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 173.9 68.96 92.18 117.4 637.6 887.2 - -
Change - -60.35% 33.66% 27.32% 443.25% 39.15% - -
Enterprise Value (EV) 1 173.9 68.96 92.18 117.4 637.6 758.1 881.4 1,191
Change - -60.35% 33.66% 27.32% 443.25% 18.9% 16.26% 35.18%
P/E - 62.8x -5.61x -4.46x -21.9x -27.7x -30.6x 13.5x
PBR - - - - - 6.43x 4.44x 3.58x
PEG - - 0x -0.2x 1.1x 5.31x 3.23x -0x
Capitalization / Revenue - - - - - - - 6.36x
EV / Revenue - - - - - - - 8.53x
EV / EBITDA -3.62x -5.63x -5.58x -6.47x -25.6x -30.8x -39.7x 52.8x
EV / EBIT -3.61x -5.61x -5.5x -6.37x -25.3x -30.3x -32.9x -61.3x
EV / FCF - - -5.67x -6.39x - -16.7x -6.52x -3.81x
FCF Yield - - -17.6% -15.6% - -5.99% -15.3% -26.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 0.00541 -0.0677 -0.0862 -0.0694 -0.0657 -0.0595 0.1349
Distribution rate - - - - - - - -
Net sales 1 - - - - - - - 139.6
EBITDA 1 -48.09 -12.26 -16.51 -18.14 -24.93 -24.61 -22.21 22.57
EBIT 1 -48.15 -12.29 -16.75 -18.42 -25.22 -25.01 -26.76 -19.44
Net income 1 -47.41 1.083 -16.23 -26.21 -23.59 -24.6 -27.3 75.85
Net Debt 1 - - - - - -129.1 -5.78 304.3
Reference price 2 1.180 0.340 0.380 0.385 1.520 1.820 1.820 1.820
Nbr of stocks (in thousands) 147,400 202,834 242,573 304,841 419,458 487,451 - -
Announcement Date 4/14/22 3/31/23 3/30/24 4/1/25 3/27/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-27.68x - -30.8x - 634M
15.81x3.7x6.71x3.67% 206B
10.37x2.48x5.48x5.76% 143B
13.82x4.08x6.74x3.59% 97.22B
11.02x0.37x5.89x3.14% 83.78B
26.18x5.84x15.66x-.--% 58.29B
117.47x3.09x7.56x1.72% 55.38B
13.94x2.97x5.67x0.56% 31.32B
10.78x3.43x5.19x5.69% 23.23B
10.29x3.79x6.4x4.79% 22.94B
Average 20.20x 3.31x 3.45x 3.21% 72.18B
Weighted average by Cap. 22.09x 3.21x 7.03x 3.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Meridian Mining Plc

Historical PBR trend

Valuation ratios - PBR - Meridian Mining Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Meridian Mining Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Meridian Mining Plc

  1. Stock Market
  2. Stocks
  3. MNO Stock
  4. Valuation Meridian Mining Plc