Company Valuation: NorthWest Copper Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 43.19 104.4 35.12 33.32 68.39 112.3
Change - 141.61% -66.35% -5.12% 105.23% 64.22%
Enterprise Value (EV) 1 41.44 79.86 34.74 32.92 67.99 111.5
Change - 92.69% -56.5% -5.25% 106.54% 63.94%
P/E -11x -5.24x -1.54x -4.33x -18.1x -20.5x
PBR 2.26x 1.36x 0.44x 0.44x 0.86x 225x
PEG - -0x 0.1x 0.1x 0.3x -0.7x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -30x -4.46x -1.29x -5.24x -21.8x -20.9x
EV / EBIT -10.8x -4.46x -1.29x -5.22x -21.7x -20.9x
EV / FCF 191x -141x -1.72x -9.99x -34.8x -45x
FCF Yield 0.52% -0.71% -58.2% -10% -2.87% -2.22%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0709 -0.1546 -0.1361 -0.0392 -0.016 -0.021
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.383 -17.91 -26.84 -6.283 -3.118 -5.324
EBIT 1 -3.844 -17.92 -26.86 -6.302 -3.128 -5.33
Net income 1 -3.505 -19.59 -21.43 -7.384 -3.691 -5.173
Net Debt 1 -1.748 -24.5 -0.377 -0.4029 -0.3953 -0.842
Reference price 2 0.7800 0.8100 0.2100 0.1700 0.2900 0.4300
Nbr of stocks (in thousands) 55,375 128,838 167,229 196,008 235,815 261,174
Announcement Date 6/29/20 4/14/22 4/20/23 4/25/24 4/28/25 4/29/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
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% 87.27B
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. NWST Stock
  4. 34S0 Stock
  5. Valuation NorthWest Copper Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!