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 31.97 110.5 768.1 996.4 - -
Change - -57.47% - 594.94% 29.72% - -
Enterprise Value (EV) 75.16 31.97 110.5 768.1 996.4 996.4 996.4
Change - -57.47% - 594.94% 29.72% 0% 0%
P/E - -5.33x -10.8x - -29.9x -37.4x -42.7x
PBR - - - - - - -
PEG - - - - - 1.9x 3.4x
Capitalization / Revenue - - - - - - -
EV / Revenue - - - - - - -
EV / EBITDA -0x - - -0x -25.2x -43.6x -45.3x
EV / EBIT -0x - - -0x -28.9x -40.8x -41.9x
EV / FCF -0x - - - -29.4x -64x -
FCF Yield -7.54% - - - -3.41% -1.56% -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -0.03 -0.04 - -0.1 -0.08 -0.07
Distribution rate - - - - - - -
Net sales 1 - - - - - - -
EBITDA 1 -5.676 - - -20.19 -39.53 -22.87 -22
EBIT 1 -5.738 - - -20.29 -34.5 -24.4 -23.8
Net income 1 - -6.663 -9.506 -13.48 -31.6 -24.4 -23.8
Net Debt - - - - - - -
Reference price 2 0.420 0.160 0.430 2.620 2.990 2.990 2.990
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.($)
- - - - 700M
15.18x3.55x6.44x3.86% 197B
10.42x2.47x5.46x5.74% 143B
13.6x4.03x6.61x3.56% 95.68B
11.1x0.37x5.92x3.12% 84.38B
24.2x5.45x14.59x-.--% 53.89B
96x2.94x7.2x1.28% 52.5B
13.33x2.78x5.38x0.61% 29B
10.56x3.35x5.07x5.81% 22.76B
9.75x3.65x6.06x4.98% 22.12B
Average 22.68x 3.18x 6.97x 3.22% 70.06B
Weighted average by Cap. 19.86x 3.08x 6.78x 3.59%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NorthIsle Copper and Gold Inc.

Historical PBR trend

Valuation ratios - PBR - NorthIsle Copper and Gold Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NorthIsle Copper and Gold Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NorthIsle Copper and Gold Inc.

  1. Stock Market
  2. Stocks
  3. NCX Stock
  4. Valuation NorthIsle Copper and Gold Inc.