Company Valuation: Noble Mineral Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 14.08 20.88 13.06 9.064 9.471 9.492
Change - 48.28% -37.44% -30.6% 4.49% 0.23%
Enterprise Value (EV) 1 7.961 10.63 4.81 4.253 6.07 6.098
Change - 33.5% -54.74% -11.57% 42.72% 0.46%
P/E 3.17x 11.5x 3.62x -3.98x -8.04x -31.9x
PBR 1.68x 1.58x 1.2x 0.97x 1.08x 1.11x
PEG - -0.2x 0.1x 0x 0.2x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -18.7x -13.1x -3.51x -5.51x -8.1x -7.75x
EV / FCF -19.4x -12.8x -2.6x -2.01x -7.61x -10.7x
FCF Yield -5.16% -7.82% -38.4% -49.8% -13.1% -9.39%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0299 0.01 0.0166 -0.0101 -0.004978 -0.001255
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - -0.7461 -0.6757
EBIT 1 -0.4253 -0.8134 -1.37 -0.7715 -0.7491 -0.787
Net income 1 4.168 1.638 3.384 -2.243 -1.163 -0.2979
Net Debt 1 -6.118 -10.25 -8.251 -4.811 -3.401 -3.394
Reference price 2 0.0950 0.1150 0.0600 0.0400 0.0400 0.0400
Nbr of stocks (in thousands) 148,198 181,528 217,671 226,599 236,766 237,299
Announcement Date 12/29/20 12/29/21 12/29/22 12/28/23 12/23/24 12/23/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.36M
17.39x4.16x7.45x3.33% 230B
11.35x2.82x6.15x5.18% 165B
15.39x4.35x7.21x3.28% 98.78B
12.13x0.38x6.11x3.42% 87.59B
26.37x6.89x19.1x-.--% 68.24B
49.51x3.08x7.58x1.24% 55.58B
14.62x3.02x5.98x0.62% 31.36B
12.93x4.19x6.32x4.5% 28.55B
12.68x4.55x8.09x4.01% 24.62B
Average 19.15x 3.72x 8.22x 2.84% 78.99B
Weighted average by Cap. 17.91x 3.61x 7.94x 3.24%

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. NOB Stock
  4. Valuation Noble Mineral Exploration Inc.