Company Valuation: NorthIsle Copper and Gold Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 75.16 31.97 110.5 768.1 1,436 - -
Change - -57.47% - 594.94% 86.99% - -
Enterprise Value (EV) 75.16 31.97 110.5 768.1 1,436 1,436 1,436
Change - -57.47% - 594.94% 86.99% 0% 0%
P/E - -5.33x -10.8x - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue - - - - - - -
EV / Revenue - - - - - - -
EV / EBITDA -0x - - -0x -32.8x -71.3x -71.1x
EV / EBIT -0x - - -0x -77.6x -68.4x -
EV / FCF -0x - - - -43.1x -94x -
FCF Yield -7.54% - - - -2.32% -1.06% -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -0.03 -0.04 - - - -
Distribution rate - - - - - - -
Net sales 1 - - - - - - -
EBITDA 1 -5.676 - - -20.19 -43.78 -20.14 -20.2
EBIT 1 -5.738 - - -20.29 -18.5 -21 -
Net income 1 - -6.663 -9.506 -13.48 -18.5 -21 -
Net Debt - - - - - - -
Reference price 2 0.420 0.160 0.430 2.620 4.260 4.260 4.260
Nbr of stocks (in thousands) 178,960 199,795 257,044 293,170 333,244 - -
Announcement Date 4/22/22 4/19/23 4/30/25 4/21/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.03B
16.53x3.97x7.13x3.52% 220B
11.44x2.85x6.18x5.14% 166B
14.77x4.24x7x3.22% 97.71B
12.86x0.4x6.44x3.23% 93.5B
26.37x6.4x16.98x-.--% 65.06B
54.81x3.11x7.63x2.34% 56.19B
15.47x3.14x6.23x0.59% 32.49B
13.2x4.25x6.52x4.49% 28.93B
12.98x4.65x8.22x3.94% 25.39B
Average 19.83x 3.67x 8.04x 2.94% 78.65B
Weighted average by Cap. 18.07x 3.48x 7.66x 3.34%

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. NCX Stock
  4. Valuation NorthIsle Copper and Gold Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!