Company Valuation: Tombill Mines Limited

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025
Market Cap 1 19.99 0.8647 2.594 4.43 5.27
Change - -95.67% 200% 70.77% 18.96%
Enterprise Value (EV) 1 17.71 0.3615 2.32 4.056 5.087
Change - -97.96% 541.73% 74.85% 25.43%
P/E -1.76x -0.32x -6.73x -7.22x -11.4x
PBR 12.3x 3.76x 250x 36x 48.7x
PEG - 0x 0.1x -0.3x 0.3x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -1.7x -0.13x -3.69x -6.42x -10.3x
EV / FCF -7.66x -0.17x -9.51x -10.6x -11.3x
FCF Yield -13% -579% -10.5% -9.46% -8.88%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0737 -0.0158 -0.00223 -0.002771 -0.001756
Distribution rate - - - - -
Net sales - - - - -
EBITDA -10.38 -2.868 -0.6222 -0.6279 -0.4915
EBIT 1 -10.39 -2.891 -0.6278 -0.6317 -0.4953
Net income 1 -10.53 -2.69 -0.3857 -0.614 -0.4629
Net Debt 1 -2.281 -0.5033 -0.2745 -0.3741 -0.1828
Reference price 2 0.1300 0.0050 0.0150 0.0200 0.0200
Nbr of stocks (in thousands) 153,763 172,943 172,943 221,503 263,503
Announcement Date 2/18/22 12/29/22 3/11/24 12/24/24 2/27/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.53x3.33x4.97x1.14% 96.11B
10.54x3.98x5.39x1.22% 68.65B
9.51x2.54x3.64x2.45% 58.41B
21.23x12.61x15x0.75% 47.39B
8.5x2.84x4.17x5.81% 38.6B
7.94x2.52x3.8x0.66% 27.41B
17.04x3.85x7.15x2.56% 20.08B
16.84x8.54x10.24x1% 16.22B
9.75x2.53x4.07x - 15.3B
Average 12.32x 4.75x 6.49x 1.95% 43.13B
Weighted average by Cap. 11.62x 4.56x 6.20x 1.83%

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. TBLL Stock
  4. TBLLF Stock
  5. Valuation Tombill Mines Limited