Company Valuation: Orosur Mining Inc.

Data adjusted to current consolidation scope
Fiscal Period: May 2020 2021 2022 2023 2024 2025
Market Cap 1 5.443 44.31 21.86 9.02 10.55 39.89
Change - 714.06% -50.66% -58.74% 16.94% 278.17%
Enterprise Value (EV) 1 4.566 37.27 17.55 5.272 9.22 35.01
Change - 716.32% -52.9% -69.96% 74.88% 279.74%
P/E 5.73x -22.9x -20.8x -5.05x -2.93x 3.17x
PBR -0.59x -8.89x -5.4x -1.35x -1.22x 6.02x
PEG - 0x 0.5x -0.1x -0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -3.1x -19.4x -6.24x -2.63x -4.35x -10.8x
EV / EBIT -2.97x -16.3x -6.22x -2.62x -2.32x -9.06x
EV / FCF -1.2x -11.7x -3.02x -2.39x -4.34x -2.6x
FCF Yield -83.6% -8.56% -33.2% -41.8% -23.1% -38.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.006324 -0.0108 -0.005896 -0.009477 -0.0175 0.0402
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.471 -1.923 -2.814 -2.001 -2.118 -3.246
EBIT 1 -1.537 -2.283 -2.822 -2.01 -3.976 -3.864
Net income 1 0.97 -1.883 -1.111 -1.787 -3.378 9.936
Net Debt 1 -0.877 -7.036 -4.306 -3.748 -1.328 -4.877
Reference price 2 0.0362 0.2483 0.1224 0.0478 0.0513 0.1272
Nbr of stocks (in thousands) 150,278 178,420 178,520 188,560 205,584 313,544
Announcement Date 10/15/20 8/30/21 9/28/22 9/29/23 9/30/24 9/29/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.39x4.16x7.45x3.33% 230B
11.35x2.82x6.15x5.18% 165B
15.39x4.35x7.21x3.28% 98.78B
12.13x0.38x6.11x3.42% 87.59B
26.37x6.89x19.1x-.--% 68.24B
49.51x3.08x7.58x1.24% 55.58B
14.62x3.02x5.98x0.62% 31.36B
12.93x4.19x6.32x4.5% 28.55B
12.68x4.55x8.09x4.01% 24.62B
Average 19.15x 3.72x 8.22x 2.84% 87.77B
Weighted average by Cap. 17.91x 3.61x 7.94x 3.24%

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.