Company Valuation: Prospector Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 19.93 51.6 8.653 2.856 5.725 183.7
Change - 158.95% -83.23% -67% 100.47% 3,107.87%
Enterprise Value (EV) 1 15.92 45.02 6.006 2.429 4.511 140.2
Change - 182.86% -86.66% -59.56% 85.72% 3,007.07%
P/E -4.69x -7.96x -1.07x -0.64x -0.69x -21.2x
PBR 3.28x 4x 0.83x 0.39x 0.88x 3.85x
PEG - -7.48x -0.32x 0x 0x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -4.19x -5.19x -0.9x -0.88x -1.3x -21.8x
EV / EBIT -4.19x -5.16x -0.83x -0.54x -0.63x -21.7x
EV / FCF -5.37x -10.2x -1.53x -1.65x -29.8x -47.8x
FCF Yield -18.6% -9.77% -65.4% -60.7% -3.36% -2.09%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4027 -0.4069 -0.4206 -0.2101 -0.1442 -0.0579
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -3.8 -8.677 -6.697 -2.748 -3.46 -6.441
EBIT 1 -3.8 -8.724 -7.247 -4.493 -7.127 -6.455
Net income 1 -3.248 -5.516 -7.568 -4.308 -6.861 -5.215
Net Debt 1 -4.01 -6.579 -2.646 -0.4266 -1.214 -43.48
Reference price 2 1.890 3.240 0.450 0.135 0.100 1.230
Nbr of stocks (in thousands) 10,544 15,927 19,228 21,154 57,251 149,311
Announcement Date 4/26/21 5/2/22 4/27/23 4/26/24 4/28/25 4/28/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.21x3.84x6.84x3.76% 212B
11.5x2.73x5.85x5.19% 158B
16.69x4.25x7.12x2.83% 96.17B
12.81x0.42x6.05x3.15% 84.36B
23.25x6.22x14.53x-.--% 60.54B
28.18x2.79x7.23x1.33% 50.59B
15.01x2.85x5.83x0.67% 28.04B
11.25x3.83x5.6x5% 26.22B
12.76x4.5x7.91x4.29% 23.45B
Average 16.74x 3.49x 7.44x 2.91% 82.2B
Weighted average by Cap. 16.80x 3.37x 7.18x 3.34%

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. PPP Stock
  4. PMCOF Stock
  5. Valuation Prospector Metals Corp.