Company Valuation: Scandium International Mining Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 52.69 34.87 17.04 5.374 3.699 27.32
Change - -33.81% -51.14% -68.47% -31.17% 638.6%
Enterprise Value (EV) 1 52.52 34.78 15.19 4.352 3.113 26.92
Change - -33.77% -56.33% -71.35% -28.47% 764.72%
P/E -38x -22.3x 19.2x 115x -9.83x -12.5x
PBR -239x -39.7x 15.6x 3.76x 3.52x -29.3x
PEG - -1.9x -0x -1.2x 0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -30.2x -21.9x -21.2x -4.79x - -
EV / EBIT -30.2x -21.9x -21.1x -4.78x -6.98x -63.6x
EV / FCF 240x 175x -32.5x -3.01x -8.93x 17.5x
FCF Yield 0.42% 0.57% -3.08% -33.2% -11.2% 5.71%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004439 -0.004956 0.002499 0.000132 -0.00106 -0.006103
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.737 -1.589 -0.7175 -0.9077 - -
EBIT 1 -1.739 -1.591 -0.7204 -0.9106 -0.4458 -0.423
Net income 1 -1.388 -1.567 0.8506 0.0472 -0.3773 -2.174
Net Debt 1 -0.1703 -0.0939 -1.853 -1.022 -0.5859 -0.4014
Reference price 2 0.1687 0.1106 0.0480 0.0151 0.0104 0.0766
Nbr of stocks (in thousands) 312,249 315,239 354,827 354,827 354,827 356,727
Announcement Date 3/1/21 3/11/22 3/7/23 4/1/24 3/27/25 3/30/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.72M
28.78x10.97x16.89x1.82% 186B
26.92x4.01x9.6x0.75% 115B
12.33x1.47x5.92x2.92% 56.31B
20.85x3.88x12.21x0.91% 22.8B
41.35x - - 0.47% 21.63B
25.06x1.42x12.17x1.75% 21.02B
13.11x1.76x12.14x2.53% 18.96B
13.88x1.54x6.71x2.41% 17.23B
Average 22.78x 3.58x 10.80x 1.7% 50.92B
Weighted average by Cap. 25.11x 6.31x 12.48x 1.63%

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. SCY Stock
  4. Valuation Scandium International Mining Corp.