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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.3x3.98x7.11x3.6% 225B
11.27x2.81x6.12x5.22% 166B
15.53x4.39x7.28x3.25% 100B
12.08x0.38x6.09x3.44% 88.11B
25.53x6.96x18.78x-.--% 67B
49.78x3.09x7.58x1.23% 57.05B
14.5x3x5.94x0.62% 31.82B
13.03x4.22x6.36x4.49% 29.27B
12.77x4.58x8.14x3.98% 25.08B
Average 19.31x 3.71x 8.16x 2.87% 87.65B
Weighted average by Cap. 18.43x 3.56x 7.79x 3.32%

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.