Valuation Orla Mining Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-03-06 EST			5-day change	1st Jan Change
24.55 ^CAD	-1.92%		-16.78%	+32.99%

03-02	Orla Mining Files Updated Technical Report for South Railroad Gold Project in Nevada	MT
02-26	Athena Gold Corporation to Acquire Forester Gold Project, Near Orla Mining's Musselwhite Gold Mine in Northwestern Ontario	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,234	945	1,236	1,029	1,779	6,127	6,127	-
Change	-	-23.4%	30.84%	-16.81%	72.98%	244.39%	0%	-
Enterprise Value (EV) ¹	1,232	945	1,236	1,022	1,779	6,092	6,127	6,127
Change	-	-23.28%	30.84%	-17.32%	74.05%	242.38%	0.59%	0%
P/E ratio	-41.4x	-34.7x	23.8x	-36.3x	-	39.6x	11.6x	10.7x
PBR	7.69x	-	-	-	-	-	-	-
PEG	-	2.3x	-0x	0x	-	-	0x	1.18x
Capitalization / Revenue	-	231x	6.4x	4.4x	5.17x	6.05x	4.06x	4.19x
EV / Revenue	-	231x	6.4x	4.38x	5.17x	6.02x	4.06x	4.19x
EV / EBITDA	-53.2x	-43.1x	12.3x	23.4x	8.34x	9.8x	5.81x	5.38x
EV / EBIT	-53.3x	-42.8x	-	-	9.74x	11.9x	5.74x	5.87x
EV / FCF	-24.9x	-7.81x	13.3x	23x	12.3x	8.86x	16.6x	26.5x
FCF Yield	-4.01%	-12.8%	7.53%	4.35%	8.16%	11.3%	6.03%	3.77%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.13	-0.11	0.17	-0.09	-	0.455	1.55	1.69
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	4.091	193.2	233.6	343.9	1,013	1,510	1,463
EBITDA ¹	-23.16	-21.91	100.4	43.7	213.4	621.3	1,055	1,140
EBIT ¹	-23.12	-22.06	-	-	182.7	510	1,067	1,044
Net income ¹	-27.69	-26.28	-	-27.01	88.98	168.7	641.5	669
Net Debt ¹	-1.902	-	-	-6.289	-	-35.8	-	-
Reference price ²	5.38	3.82	4.05	3.27	5.53	18.03	18.03	18.03
Nbr of stocks (in thousands)	229,147	247,600	305,372	314,431	321,611	339,896	339,896	-
Announcement Date	3/19/21	3/18/22	3/17/23	3/20/24	3/18/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORLA MINING LTD.	-	6.02x	9.8x	-.--%	6.13B
NEWMONT CORPORATION	12.01x	4.22x	6.42x	0.88%	126B
AGNICO EAGLE MINES LIMITED	15.55x	6.19x	8.61x	0.76%	111B
BARRICK MINING CORPORATION	11.61x	3.24x	4.66x	1.77%	75.94B
WHEATON PRECIOUS METALS CORP.	46.87x	29.58x	35.75x	0.45%	66.59B
ANGLOGOLD ASHANTI PLC	16.72x	5.42x	8.7x	2.92%	53.8B
KINROSS GOLD CORPORATION	10.61x	3.69x	5.59x	0.44%	38.98B
NORTHERN STAR RESOURCES LIMITED	18.08x	4.52x	8.17x	2.13%	27.07B
ROYAL GOLD, INC.	22.98x	11.65x	13.35x	0.68%	23.73B
ALAMOS GOLD INC.	19.6x	7.18x	9.71x	0.23%	20.89B
Average	19.34x	8.17x	11.08x	1.03%	55B
Weighted average by Cap.	18.38x	8.10x	10.88x	1.11%