Company Valuation: Tintina Mines Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.213 1.377 0.9181 0.6886 21.63 56.67
Change - -57.14% -33.33% -25% 3,040.68% 162.07%
Enterprise Value (EV) 1 15.02 13.24 3.429 3.296 16 56.56
Change - -11.88% -74.1% -3.88% 385.53% 253.42%
P/E -7x 30.5x 0.1x -1.5x 3.95x -12.6x
PBR -0.26x -0.11x -0.29x -0.19x 3.27x 26.3x
PEG - -0x 0x 0x -0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -53.5x -117x -29.2x -21.6x -22.7x -11x
EV / EBIT -51.5x -107x -27.3x -18.5x -21.6x -10.9x
EV / FCF -64.4x -159x -57.6x -43.9x -62.1x -17.3x
FCF Yield -1.55% -0.63% -1.73% -2.28% -1.61% -5.77%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.02 0.001964 0.3979 -0.02 0.0367 -0.03
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.281 -0.1129 -0.1174 -0.1525 -0.7055 -5.151
EBIT 1 -0.2917 -0.1235 -0.1255 -0.1782 -0.7394 -5.17
Net income 1 -0.3431 0.0451 9.133 -0.3118 2.614 -4.482
Net Debt 1 11.81 11.86 2.511 2.608 -5.622 -0.1137
Reference price 2 0.140 0.060 0.040 0.030 0.145 0.380
Nbr of stocks (in thousands) 22,952 22,952 22,952 22,952 149,144 149,144
Announcement Date 4/28/21 5/2/22 4/28/23 4/18/24 4/29/25 4/30/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 212M
19.26x3.8x6.78x3.79% 210B
11.47x2.85x5.77x5.2% 156B
14.61x4.14x6.88x3.45% 93.79B
12.05x0.4x5.78x3.38% 78.96B
22.31x5.99x14x-.--% 58.11B
29.68x2.87x7.35x1.87% 51.63B
13.67x2.83x5.63x0.66% 28.83B
10.75x3.65x5.38x5.68% 25.13B
11.97x4.29x7.61x4.24% 23.31B
Average 16.20x 3.42x 7.24x 3.14% 72.64B
Weighted average by Cap. 16.44x 3.35x 7.02x 3.52%

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. TTS Stock
  4. Valuation Tintina Mines Limited