Valuation Triple Flag Precious Metals Corp.

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-08 EDT			5-day change	1st Jan Change
39.24 ^CAD	-5.31%		-7.65%	-13.97%

06-25	Triple Flag Completes $440 Million Acquisition of Gold Stream at Ravenswood Gold Mine in Australia	MT
06-15	Triple Flag Precious Metals Maintained at Buy at Stifel Canada After Ravenswood Stream Deal; Price Target at C$65	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,875	2,157	2,692	3,024	6,871	5,716	-	-
Change	-	15.07%	24.81%	12.31%	127.23%	-16.81%	-	-
Enterprise Value (EV) ¹	1,834	2,088	2,692	2,988	6,800	5,641	5,269	4,668
Change	-	13.83%	28.94%	10.97%	127.6%	-17.05%	-6.6%	-11.4%
P/E	38.7x	39.6x	74.2x	-136x	28.2x	20.3x	22.8x	15.3x
PBR	1.45x	1.64x	-	-	-	-	-	-
PEG	-	3.1x	-1.5x	1x	-0x	1.3x	-2.1x	0.3x
Capitalization / Revenue	12.5x	14.2x	13.2x	11.2x	17.7x	11.3x	9.39x	10x
EV / Revenue	12.2x	13.7x	13.2x	11.1x	17.5x	11.1x	8.65x	8.17x
EV / EBITDA	14.9x	17.7x	17x	13.6x	20.9x	13.7x	10.9x	9.59x
EV / EBIT	26.7x	32.6x	66.9x	23x	31.4x	17.9x	12.5x	14.3x
EV / FCF	26.7x	31.6x	-73.2x	19.2x	72.2x	18.6x	11.5x	10.7x
FCF Yield	3.75%	3.17%	-1.37%	5.22%	1.39%	5.38%	8.73%	9.31%
Dividend per Share ²	0.095	0.2	0.205	0.215	0.225	0.23	0.23	0.23
Rate of return	0.79%	1.44%	1.53%	1.43%	0.68%	0.83%	0.83%	0.83%
EPS ²	0.31	0.35	0.18	-0.11	1.18	1.36	1.215	1.81
Distribution rate	30.6%	57.1%	114%	-195%	19.1%	16.9%	18.9%	12.7%
Net sales ¹	150.4	151.9	204	269	388.7	507.3	608.8	571.2
EBITDA ¹	123.5	117.7	158.5	220.2	325	412.5	484	486.9
EBIT ¹	68.74	64.11	40.26	130	216.5	314.5	422.8	327
Net income ¹	45.53	55.09	36.28	-23.08	240	305.1	399.9	375
Net Debt ¹	-40.4	-69.18	-	-36.24	-71.28	-75.5	-447.5	-1,048
Reference price ²	12.00	13.85	13.36	15.01	33.26	27.67	27.67	27.67
Nbr of stocks (in thousands)	156,193	155,717	201,570	201,433	206,562	206,604	-	-
Announcement Date	2/22/22	2/21/23	2/21/24	2/19/25	2/18/26	-	-	-

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.($)
TRIPLE FLAG PRECIOUS METALS CORP.	15.62x	11.31x	13.92x	0.79%	6.03B
FRANCO-NEVADA CORPORATION	23.8x	14.36x	15.57x	0.84%	40.52B
GOLD FIELDS LIMITED	5.79x	2.33x	3.25x	6.96%	30.43B
EVOLUTION MINING LIMITED	14.7x	4.32x	7.39x	3.51%	16.82B
ZHONGJIN GOLD CORP.,LTD	9.21x	-	-	7.14%	14.09B
HARMONY GOLD MINING COMPANY LIMITED	5.03x	1.57x	3.11x	5.35%	9.72B
RAMELIUS RESOURCES LIMITED	39.36x	4.9x	7.51x	1.71%	3.92B
PT ANTAM (PERSERO) TBK	6.54x	0.5x	4.14x	8.38%	3.92B
KOZA ALTIN ISLETMELERI	19.26x	3.22x	13.28x	-.--%	3.57B
Average	15.48x	5.31x	8.52x	3.85%	14.34B
Weighted average by Cap.	14.80x	7.32x	9.23x	3.89%