Valuation Trilogy Metals Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-17 EDT			5-day change	1st Jan Change
4.160 ^CAD	0.00%		-8.97%	-29.97%

07-16	Trilogy Metals Publishes Coordinated Federal and State Permitting Schedule for Arctic Project in Alaska	CI
07-16	Trilogy Metals Expects Environmental Review Decision on Arctic Project in September 2028	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	244.9	84.26	64.32	183.8	728.5	512.9	-	-
Change	-	-65.59%	-23.66%	185.74%	296.37%	-29.59%	-	-
Enterprise Value (EV) ¹	238.3	81.59	61.77	158	677	446.9	389.9	513.9
Change	-	-65.76%	-24.3%	155.81%	328.44%	-33.98%	-12.75%	31.8%
P/E	-11.3x	-3.39x	-4.13x	-22.8x	-16.4x	-37.1x	-24.7x	-11.9x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.3x	0.1x	0.5x	-0x	0.5x	-0.5x	-0x
Capitalization / Revenue	-	-	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-	-	-
EV / EBITDA	-27.7x	-11.8x	-8.56x	-23.6x	-71.8x	-20.3x	-22.9x	-42.8x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.15	-0.17	-0.1	-0.05	-0.26	-0.08	-0.12	-0.25
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	-	-	-	-	-
EBITDA ¹	-8.595	-6.908	-7.219	-6.695	-9.422	-22	-17	-12
EBIT	-8.616	-	-	-	-	-	-	-
Net income	-21.66	-	-	-	-42.24	-	-	-
Net Debt ¹	-6.593	-2.67	-2.557	-25.8	-51.57	-66	-123	1
Reference price ²	1.695	0.576	0.413	1.142	4.259	2.969	2.969	2.969
Nbr of stocks (in thousands)	144,451	146,225	155,904	160,944	171,060	172,746	-	-
Announcement Date	2/11/22	2/14/23	2/9/24	2/14/25	2/17/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRILOGY METALS INC.	-37.12x	-	-20.32x	-	513M
BHP GROUP LIMITED	18x	3.7x	6.59x	3.84%	204B
RIO TINTO PLC	10.85x	2.67x	5.72x	5.4%	155B
GRUPO MÉXICO, S.A.B. DE C.V.	13.45x	3.94x	6.55x	3.48%	89.15B
GLENCORE PLC	12.03x	0.41x	5.79x	3.26%	81.44B
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.29x	6x	13.92x	-.--%	58.04B
ANGLO AMERICAN PLC	25.61x	2.72x	6.98x	1.37%	49.01B
TECK RESOURCES LIMITED	14.37x	2.73x	5.66x	0.7%	26.99B
FRESNILLO PLC	10.32x	3.52x	5.23x	5.44%	24.21B
HINDUSTAN ZINC LIMITED	12.35x	4.35x	7.64x	4.43%	22.74B
Average	10.22x	3.34x	4.38x	3.1%	71.15B
Weighted average by Cap.	15.44x	3.23x	6.86x	3.54%