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 92.18 117.4 637.6 815.6 - -
Change - -60.35% 33.66% 27.32% 443.25% 27.93% - -
Enterprise Value (EV) 1 173.9 68.96 92.18 117.4 637.6 686.6 809.9 1,120
Change - -60.35% 33.66% 27.32% 443.25% 7.69% 17.96% 38.28%
P/E - 62.8x -5.61x -4.46x -21.9x -24.8x -27.4x 12.1x
PBR - - - - - 5.76x 3.98x 3.2x
PEG - - 0x -0.2x 1.1x 4.75x 2.9x -0x
Capitalization / Revenue - - - - - - - 5.84x
EV / Revenue - - - - - - - 8.02x
EV / EBITDA -3.62x -5.63x -5.58x -6.47x -25.6x -27.9x -36.5x 49.6x
EV / EBIT -3.61x -5.61x -5.5x -6.37x -25.3x -27.5x -30.3x -57.6x
EV / FCF - - -5.67x -6.39x - -15.1x -6x -3.58x
FCF Yield - - -17.6% -15.6% - -6.61% -16.7% -27.9%
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 1.630 1.630 1.630
Nbr of stocks (in thousands) 147,400 202,834 242,573 304,841 419,458 488,407 - -
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.($)
-25.4x - -27.89x - 585M
15.81x3.7x6.71x3.67% 206B
10.2x2.44x5.39x5.86% 141B
13.27x3.91x6.46x3.74% 93.36B
10.87x0.36x5.82x3.36% 81.68B
25.5x5.71x15.3x-.--% 56.79B
112.78x2.98x7.3x2.3% 53.17B
10.99x2.71x5.15x0.59% 29.74B
10.06x3.7x6.24x4.9% 22.49B
10.27x3.25x4.92x5.97% 22.06B
Average 19.44x 3.20x 3.54x 3.38% 70.66B
Weighted average by Cap. 21.27x 3.14x 6.88x 3.66%

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