Company Valuation: Moon River Moly Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 0.78 0.702 0.6721 34.61 16.15 25.31
Change - -10% -4.26% 5,049.23% -53.33% 56.68%
Enterprise Value (EV) 1 0.1942 0.1551 0.1475 32.49 13.36 24.52
Change - -20.14% -4.91% 21,934.54% -58.87% 83.48%
P/E -12.2x -24x -12.2x -3.74x -4.91x -18.3x
PBR 1.37x 1.3x 1.31x 17.4x -21.2x -13.5x
PEG - 0.4x -0.2x -0x 0.1x 0.3x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -4.26x -9.79x -3.62x -53.5x -4.01x -20.6x
EV / FCF 5.9x -7.91x -7.98x 314x -14.8x -17x
FCF Yield 16.9% -12.6% -12.5% 0.32% -6.74% -5.89%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0246 -0.0112 -0.0193 -0.281 -0.0999 -0.0415
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - -3.329 -1.178
EBIT 1 -0.0456 -0.0158 -0.0407 -0.6072 -3.335 -1.192
Net income 1 -0.0639 -0.0292 -0.0553 -4.036 -3.292 -1.377
Net Debt 1 -0.5858 -0.5469 -0.5246 -2.117 -2.786 -0.785
Reference price 2 0.3000 0.2700 0.2350 1.0500 0.4900 0.7600
Nbr of stocks (in thousands) 2,600 2,600 2,860 32,960 32,960 33,296
Announcement Date 4/15/21 1/28/22 4/28/23 4/30/24 4/30/25 4/24/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 18.72M
7.47x1.34x4x7.44% 12.61B
6.26x1.01x2.77x8.32% 9.01B
22.73x - - - 2.45B
1536.11x76.54x105.57x - 1.86B
15.18x2.46x9.97x1.48% 1.5B
9.4x10.53x9.52x1.06% 395M
Average 266.19x 18.38x 26.37x 4.57% 3.98B
Weighted average by Cap. 110.89x 6.94x 11.43x 7.29%

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. MOO Stock
  4. Valuation Moon River Moly Ltd.