Company Valuation: RTG Mining Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 109.4 79.33 34.01 25.25 27.45 35
Change - -27.52% -57.12% -25.77% 8.74% 27.49%
Enterprise Value (EV) 1 105.4 70.85 33.46 21.69 27.16 27.01
Change - -32.76% -52.78% -35.16% 25.22% -0.56%
P/E -15.6x -9.48x -5.55x -4.92x -5.29x -6.66x
PBR 14.4x 7.5x 7.02x 2.87x 7.08x 3.03x
PEG - 3.08x 0.2x 0.1x -4.54x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -22.7x -17.8x -7.46x -5.71x -6.58x -6.03x
EV / EBIT -22.5x -17.5x -7.29x -5.66x -6.53x -6x
EV / FCF -55.1x -76x -8.43x -6.18x -11.7x -11.6x
FCF Yield -1.82% -1.32% -11.9% -16.2% -8.57% -8.64%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0103 -0.009999 -0.007307 -0.004547 -0.0046 -0.002738
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -4.633 -3.979 -4.482 -3.797 -4.125 -4.477
EBIT 1 -4.682 -4.042 -4.589 -3.831 -4.157 -4.502
Net income 1 -5.976 -6.807 -6.127 -4.374 -5.152 -4.402
Net Debt 1 -4.082 -8.475 -0.5544 -3.555 -0.2914 -7.99
Reference price 2 0.1609 0.0948 0.0406 0.0224 0.0243 0.0182
Nbr of stocks (in thousands) 680,277 836,555 838,721 1,128,652 1,128,652 1,919,705
Announcement Date 3/29/21 3/31/22 3/29/23 3/27/24 3/28/25 3/27/26
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.84x4.75x7.44x0.83% 133B
15.98x6.26x8.75x0.81% 101B
12.68x3.19x4.8x2.05% 71.8B
31.41x19.03x22.25x0.51% 69.98B
12.86x4.14x5.94x4.09% 53.3B
10.1x3.44x5.21x0.52% 34.54B
17.41x3.66x7.64x2.25% 22.54B
21.62x11.21x13.79x0.76% 21.38B
14.12x4.08x7.94x - 21.15B
Average 16.56x 6.64x 9.31x 1.48% 58.76B
Weighted average by Cap. 16.30x 6.76x 9.28x 1.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!