Valuation Triple Flag Precious Metals Corp.

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-06-17 EDT			5-day change	1st Jan Change
43.14 ^CAD	-1.53%		+11.07%	-5.42%

06-15	Triple Flag Precious Metals Maintained at Buy at Stifel Canada After Ravenswood Stream Deal; Price Target at C$65	MT
06-15	RBC Capital Markets Maintains Triple Flag Precious Metals' Sector Perform Rating, US$40 Price Target	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	6,470	-	-
Change	-	15.07%	24.81%	12.31%	127.23%	-5.84%	-	-
Enterprise Value (EV) ¹	1,834	2,088	2,692	2,988	6,800	6,176	5,831	5,586
Change	-	13.83%	28.94%	10.97%	127.6%	-9.17%	-5.59%	-4.2%
P/E	38.7x	39.6x	74.2x	-136x	28.2x	21x	22.3x	17.2x
PBR	1.45x	1.64x	-	-	-	-	-	-
PEG	-	3.1x	-1.5x	1x	-0x	0.8x	-3.83x	0.6x
Capitalization / Revenue	12.5x	14.2x	13.2x	11.2x	17.7x	11.9x	10.9x	11.1x
EV / Revenue	12.2x	13.7x	13.2x	11.1x	17.5x	11.4x	9.81x	9.6x
EV / EBITDA	14.9x	17.7x	17x	13.6x	20.9x	14.2x	12.8x	11.1x
EV / EBIT	26.7x	32.6x	66.9x	23x	31.4x	14.8x	12.7x	14.7x
EV / FCF	26.7x	31.6x	-73.2x	19.2x	72.2x	23.3x	14.9x	12.6x
FCF Yield	3.75%	3.17%	-1.37%	5.22%	1.39%	4.29%	6.71%	7.91%
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%	0.73%	0.73%	0.73%
EPS ²	0.31	0.35	0.18	-0.11	1.18	1.49	1.403	1.825
Distribution rate	30.6%	57.1%	114%	-195%	19.1%	15.4%	16.4%	12.6%
Net sales ¹	150.4	151.9	204	269	388.7	543.1	594.6	581.8
EBITDA ¹	123.5	117.7	158.5	220.2	325	436	456.8	503.6
EBIT ¹	68.74	64.11	40.26	130	216.5	418.2	458.7	381
Net income ¹	45.53	55.09	36.28	-23.08	240	354.2	382.2	377.4
Net Debt ¹	-40.4	-69.18	-	-36.24	-71.28	-294	-639.5	-884.4
Reference price ²	12.00	13.85	13.36	15.01	33.26	31.32	31.32	31.32
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.	21.02x	11.37x	14.17x	0.73%	6.47B
FRANCO-NEVADA CORPORATION	25.81x	15.65x	16.97x	0.76%	44.6B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	10.83x	3.81x	5.51x	2.48%	40.86B
GOLD FIELDS LIMITED	6.58x	2.67x	3.72x	6.18%	35.58B
EVOLUTION MINING LIMITED	15.63x	4.68x	7.97x	3.29%	18.8B
ZHONGJIN GOLD CORP.,LTD	10.51x	-	-	6.26%	16.15B
HARMONY GOLD MINING COMPANY LIMITED	5.62x	1.77x	3.45x	4.79%	11.03B
RAMELIUS RESOURCES LIMITED	41.8x	5.19x	7.91x	1.62%	4.28B
PT ANTAM (PERSERO) TBK	6.74x	0.51x	4.18x	7.66%	4.25B
Average	16.06x	5.71x	7.98x	3.75%	20.22B
Weighted average by Cap.	14.82x	6.96x	8.71x	3.38%