Company Valuation: Orosur Mining Inc.

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026
Market Cap 1 44.31 21.86 9.02 10.55 39.89 108.5
Change - -50.66% -58.74% 16.94% 278.17% 171.97%
Enterprise Value (EV) 1 37.27 17.55 5.272 9.22 35.01 98.53
Change - -52.9% -69.96% 74.88% 279.74% 181.42%
P/E -22.9x -20.8x -5.05x -2.93x 3.17x -16.8x
PBR -8.89x -5.4x -1.35x -1.22x 6.02x 5.6x
PEG - 0.5x -0.1x -0x -0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -19.4x -6.24x -2.63x -4.35x -10.8x -22.3x
EV / EBIT -16.3x -6.22x -2.62x -2.32x -9.06x -22.2x
EV / FCF -11.7x -3.02x -2.39x -4.34x -2.6x -13.3x
FCF Yield -8.56% -33.2% -41.8% -23.1% -38.5% -7.54%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0108 -0.005896 -0.009477 -0.0175 0.0402 -0.0162
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.923 -2.814 -2.001 -2.118 -3.246 -4.411
EBIT 1 -2.283 -2.822 -2.01 -3.976 -3.864 -4.433
Net income 1 -1.883 -1.111 -1.787 -3.378 9.936 -5.95
Net Debt 1 -7.036 -4.306 -3.748 -1.328 -4.877 -9.954
Reference price 2 0.2483 0.1224 0.0478 0.0513 0.1272 0.2720
Nbr of stocks (in thousands) 178,420 178,520 188,560 205,584 313,544 398,799
Announcement Date 8/30/21 9/28/22 9/29/23 9/30/24 9/29/25 9/26/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.54x3.91x7.07x3.56% 216B
11.1x2.74x5.99x5.35% 160B
15.14x4.35x7.19x3.14% 100B
11.78x0.38x6.03x3.43% 87.17B
25.42x6.26x16.33x-.--% 63.02B
59.3x3.2x7.82x2.27% 58.08B
16.41x3.33x6.52x0.55% 33.64B
12.14x3.85x5.94x5.13% 26.28B
12.47x4.49x7.88x3.98% 24.48B
Average 20.03x 3.61x 7.86x 3.05% 85.42B
Weighted average by Cap. 18.36x 3.45x 7.52x 3.41%

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. OMI Stock
  4. OMI Stock
  5. Valuation Orosur Mining Inc.