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.($)
- - - - 65.06M
18.6x4.4x7.91x3.12% 246B
12.36x3.05x6.62x4.76% 180B
16.72x4.73x7.81x2.88% 107B
13.22x0.4x6.54x3.14% 95.52B
28.77x7.1x18.66x-.--% 72.78B
54.74x3.36x8.27x1.13% 61.45B
16.58x3.36x6.65x0.55% 34.89B
14.14x4.6x7x4.1% 31.31B
14.13x5.11x9.05x3.62% 27.78B
Average 21.03x 4.01x 8.72x 2.59% 85.61B
Weighted average by Cap. 19.53x 3.86x 8.37x 2.97%

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. Valuation NorthWest Copper Corp.