Company Valuation: Playfair Mining Ltd.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 10.89 10.1 7.637 3.199 3.259 3.769
Change - -7.24% -24.42% -58.12% 1.88% 15.67%
Enterprise Value (EV) 1 10.86 9.982 7.618 3.195 3.246 3.297
Change - -8.09% -23.68% -58.06% 1.59% 1.58%
P/E -18.5x -5.97x -20.6x -0.91x -15.8x -15.2x
PBR 12.1x 4.05x 2.59x -23.5x -14.8x 11.2x
PEG - -0x 0.3x -0x 0.2x -1.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -21.4x -6.57x -26.8x 1.07x -77.5x -31.8x
EV / EBIT -21.4x -6.57x -26.8x -13.7x -28.4x -18.7x
EV / FCF -50.4x -7.55x -10.1x 1.07x 1,527x -13.1x
FCF Yield -1.98% -13.2% -9.94% 93.7% 0.07% -7.66%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0195 -0.0477 -0.00947 -0.0828 -0.004737 -0.005251
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.5066 -1.519 -0.2844 2.983 -0.0419 -0.1038
EBIT 1 -0.5067 -1.519 -0.2846 -0.2325 -0.1144 -0.1764
Net income 1 -0.5605 -1.649 -0.3614 -3.486 -0.2039 -0.2458
Net Debt 1 -0.0323 -0.1223 -0.0194 -0.003816 -0.0129 -0.4721
Reference price 2 0.3600 0.2850 0.1950 0.0750 0.0750 0.0800
Nbr of stocks (in thousands) 30,258 35,454 39,166 42,649 43,449 47,116
Announcement Date 6/25/21 6/28/22 6/28/23 6/28/24 8/7/25 6/30/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.79M
26.53x10.25x15.7x1.95% 174B
24.23x3.6x8.61x0.83% 103B
11.21x1.3x5.36x3.17% 51.44B
26.84x5.27x7.98x1.72% 49.59B
14.43x4.29x7.03x5.54% 24.15B
74.34x4.22x12.76x0.03% 22.86B
19.41x3.55x12.12x0.98% 21.78B
6.84x0.28x7.74x6.21% 18.67B
Average 25.48x 4.10x 9.66x 2.55% 51.72B
Weighted average by Cap. 24.96x 5.94x 11.08x 2.03%

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. PLY Stock
  4. Valuation Playfair Mining Ltd.