Company Valuation: Viscount Mining Corp.

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 37.03 35.25 33.12 15.91 25.39 73.08
Change - -4.8% -6.06% -51.96% 59.56% 187.86%
Enterprise Value (EV) 1 32.81 32.68 31.87 15.86 23.21 71.41
Change - -0.38% -2.48% -50.23% 46.33% 207.69%
P/E -12.6x -20x -22.5x -9.38x -18.8x -45.1x
PBR 4.92x 4.59x 4.52x 2.81x 3.08x 7.53x
PEG - 0.4x 1.1x -0.6x 0.5x -2.6x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -16.5x -18.1x -22.6x -8.81x -20.5x -43.5x
EV / FCF -32.8x -14.4x -13.9x -26x -19.4x -29.5x
FCF Yield -3.05% -6.93% -7.18% -3.85% -5.15% -3.39%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0374 -0.0208 -0.0167 -0.0192 -0.0123 -0.0144
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -1.991 -1.804 -1.413 -1.801 -1.131 -1.643
Net income 1 -2.103 -1.732 -1.433 -1.696 -1.113 -1.595
Net Debt 1 -4.224 -2.571 -1.248 -0.0496 -2.177 -1.665
Reference price 2 0.4700 0.4150 0.3750 0.1800 0.2300 0.6500
Nbr of stocks (in thousands) 78,793 84,949 88,317 88,392 110,375 112,427
Announcement Date 12/29/20 12/24/21 12/29/22 12/29/23 12/30/24 12/29/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 40.37M
15.72x3.67x6.66x3.73% 204B
10.46x2.49x5.5x5.71% 144B
14.18x4.06x6.7x3.47% 96.76B
11.07x0.37x5.91x3.13% 84.16B
25.97x5.8x15.55x-.--% 57.81B
95.91x2.91x7.15x1.88% 51.92B
13.31x2.77x5.38x0.61% 28.87B
11.25x3.59x5.44x5.45% 24.25B
10.13x3.8x6.31x5.27% 23.03B
Average 23.11x 3.27x 7.18x 3.25% 71.48B
Weighted average by Cap. 20.13x 3.18x 6.99x 3.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Viscount Mining Corp.

Historical PBR trend

Valuation ratios - PBR - Viscount Mining Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Viscount Mining Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Viscount Mining Corp.

  1. Stock Market
  2. Stocks
  3. VML Stock
  4. Valuation Viscount Mining Corp.