Company Valuation: New Tymbal Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 0.6765 0.5083 0.5383 0.2691 0.628 0.8074
Change - -24.87% 5.9% -50% 133.33% 28.57%
Enterprise Value (EV) 1 1.612 1.516 1.806 4.82 5.971 7.096
Change - -5.93% 19.13% 166.88% 23.87% 18.85%
P/E -1.65x -0.74x -1.14x -0.44x -0.79x -0.67x
PBR -0.23x -0.16x -0.15x -0.06x -0.12x -0.13x
PEG - -0.1x 0x -0x -0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -10.1x -10.7x -12.6x -32.7x -40.2x -16.8x
EV / FCF 231x 159x -38.2x -1.58x -13.1x -15.9x
FCF Yield 0.43% 0.63% -2.62% -63.1% -7.62% -6.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0363 -0.0405 -0.0263 -0.0339 -0.0446 -0.067
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -0.1583
EBIT 1 -0.16 -0.1417 -0.1437 -0.1472 -0.1485 -0.4216
Net income 1 -0.4098 -0.4586 -0.471 -0.6086 -0.7994 -1.202
Net Debt 1 0.9351 1.008 1.268 4.551 5.343 6.289
Reference price 2 0.0600 0.0300 0.0300 0.0150 0.0350 0.0450
Nbr of stocks (in thousands) 11,275 16,942 17,942 17,942 17,942 17,942
Announcement Date 5/26/21 5/31/22 5/31/23 5/31/24 6/2/25 6/2/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 252K
22.68x8.84x13.62x2.41% 145B
23.19x3.19x7.69x0.98% 87.69B
11.85x1.5x5.67x2.88% 55.06B
38.76x - - 0.37% 26.98B
23.42x4.31x14.15x0.89% 23.56B
7.45x0.24x7.73x5.89% 18.28B
23.02x - - 2.31% 16.55B
12.27x1.39x6.13x2.79% 15.65B
Average 20.33x 3.24x 9.17x 2.31% 43.2B
Weighted average by Cap. 21.30x 5.13x 10.23x 2.1%

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. NTB Stock
  4. Valuation New Tymbal Resources Ltd.