Valuation Tertiary Minerals plc

Stocks

Market Closed - London S.E. 11:35:13 2026-11-11 EST			5-day change	1st Jan Change
0.0625 ^GBX	0.00%		+9.65%	+13.64%

11-09	Tertiary Minerals PLC Reports Final Results From Phase 4 Drilling And Commences Phase 5 Drilling At Mushima North Project	CI
10-29	Tertiary Minerals PLC Provides Update On Planned Drill Programme At Mushima North Project	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	2.038	3.313	3.226	2.714	3.013	2.084
Change	-	62.61%	-2.63%	-15.87%	11.03%	-30.83%
Enterprise Value (EV) ¹	1.835	2.841	3.167	2.592	2.238	2.014
Change	-	54.83%	11.48%	-18.14%	-13.68%	-10.01%
P/E	-0.65x	-7.33x	-2.55x	-4.54x	-3.71x	-2.94x
PBR	2.52x	2.61x	4.01x	3.42x	1.91x	1.54x
PEG	-	0.1x	-0x	0.1x	0.1x	0.1x
Capitalization / Revenue	11.6x	20.1x	18.9x	15x	18.5x	10.4x
EV / Revenue	10.4x	17.2x	18.5x	14.3x	13.8x	10x
EV / EBITDA	-3.91x	-7.24x	-6.67x	-6.04x	-4.08x	-3.46x
EV / EBIT	-0.73x	-6.98x	-2.69x	-4.78x	-4.06x	-3.45x
EV / FCF	3.94x	-13.4x	-16.7x	27.8x	-9.89x	-5.7x
FCF Yield	25.4%	-7.45%	-6%	3.6%	-10.1%	-17.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.003774	-0.000382	-0.000823	-0.000302	-0.000221	-0.000143
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.1758	0.1651	0.1711	0.1814	0.1627	0.2006
EBITDA ¹	-0.4698	-0.3921	-0.4748	-0.4292	-0.5489	-0.5814
EBIT ¹	-2.499	-0.407	-1.176	-0.5427	-0.5512	-0.5842
Net income ¹	-2.498	-0.407	-1.176	-0.5413	-0.5509	-0.5839
Net Debt ¹	-0.2029	-0.4727	-0.0594	-0.1218	-0.7757	-0.0708
Reference price ²	0.002450	0.002800	0.002100	0.001370	0.000820	0.000420
Nbr of stocks (in thousands)	831,647	1,183,322	1,536,264	1,981,085	3,674,835	4,963,010
Announcement Date	12/11/20	12/20/21	11/29/22	1/18/24	2/7/25	2/19/26

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TERTIARY MINERALS PLC	-	-	-	-	5.91M
BHP GROUP LIMITED	16x	3.74x	6.79x	3.62%	208B
RIO TINTO PLC	10.53x	2.5x	5.57x	5.7%	145B
GRUPO MÉXICO, S.A.B. DE C.V.	13.2x	3.86x	6.36x	3.74%	93.2B
GLENCORE PLC	10.5x	0.35x	5.7x	3.48%	78.9B
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.33x	5.65x	15.51x	-.--%	58.96B
ANGLO AMERICAN PLC	115.61x	3.05x	7.46x	1.19%	54.5B
TECK RESOURCES LIMITED	11.74x	2.86x	5.4x	0.56%	30.84B
FRESNILLO PLC	11.48x	3.67x	5.56x	5.34%	24.67B
HINDUSTAN ZINC LIMITED	11.45x	4.25x	7.17x	4.31%	25.93B
Average	25.09x	3.33x	7.28x	3.11%	72B
Weighted average by Cap.	21.74x	3.22x	7.05x	3.51%