Valuation Nordic Mining ASA London S.E.

Stocks

Market Closed - London S.E. 11:09:46 2022-01-10 EST			5-day change	1st Jan Change
78.66 ^NOK	+41.98%		+3,872.55%	+333.13%

09-10	Engebø Rutile and Garnet AS Proposes USD 30 Million Tap Issue On Senior Secured Bonds	CI
08-18	Nordic Mining ASA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	422.6	775.7	434	1,830	2,899	1,977
Change	-	83.54%	-44.05%	321.69%	58.41%	-31.79%
Enterprise Value (EV) ¹	380.8	743.8	1,263	2,616	3,488	3,146
Change	-	95.35%	69.82%	107.06%	33.37%	-9.83%
P/E	-12.7x	169x	2.49x	-33x	-25.2x	-4.51x
PBR	2.57x	3.16x	0.95x	1.2x	2.05x	2.01x
PEG	-	-2x	0x	0x	-0x	-0x
Capitalization / Revenue	-	-	-	-	-	414,207,449x
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-8.97x	-12.3x	-27.5x	-56.5x	-66.8x	-9.08x
EV / EBIT	-8.95x	-12.3x	-27.5x	-56.3x	-63.9x	-6.94x
EV / FCF	-15.4x	-18.5x	-0.99x	-3x	-32.3x	-5.91x
FCF Yield	-6.5%	-5.42%	-101%	-33.4%	-3.1%	-16.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-3.374	0.4	15	-0.5113	-1.061	-4.04
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	4.774
EBITDA ¹	-42.43	-60.54	-45.89	-46.29	-52.24	-346.3
EBIT ¹	-42.53	-60.67	-45.92	-46.47	-54.6	-453.3
Net income ¹	-32.93	5.371	202.4	-46.11	-115	-437.9
Net Debt ¹	-41.85	-31.84	829.2	785.5	589.3	1,168
Reference price ²	42.800	67.600	37.360	16.880	26.740	18.240
Nbr of stocks (in thousands)	9,875	11,475	11,616	108,412	108,412	108,412
Announcement Date	4/29/21	4/28/22	4/28/23	4/25/24	4/28/25	4/29/26

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	31.97x	2.65x	21.38x	0.6%	20.2B
LYNAS RARE EARTHS LIMITED	25.13x	8.08x	14.73x	0.57%	10.37B
MP MATERIALS CORP.	-183.71x	19.29x	62.11x	-.--%	9B
SHENGHE RESOURCES HOLDING CO., LTD	23.57x	-	-	-	5.48B
USA RARE EARTH, INC.	-18.04x	-	-	-	3.81B
EVOLUTION METALS & TECHNOLOGIES CORP.	-4x	-	-	-	1.92B
CHINA KINGS RESOURCES GROUP CO.,LTD.	53.32x	-	-	-	1.87B
ARAFURA RARE EARTHS LIMITED	-71.98x	-	-16.11x	-	806M
Average	-17.97x	10.01x	20.53x	0.39%	6.68B
Weighted average by Cap.	-12.19x	7.86x	28.00x	0.46%