Company Valuation: Visionary Copper and Gold Mines Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 29.31 37.09 38.23 38.92 19.5 13.28
Change - 26.54% 3.06% 1.81% -49.91% -31.89%
Enterprise Value (EV) 1 28.82 34.43 37.33 36.81 18.13 13.26
Change - 19.47% 8.44% -1.4% -50.74% -26.85%
P/E -25.3x -29.7x 902x -28.3x -18.2x -14.3x
PBR 1.39x 1.3x 1.15x 1x 0.49x 0.33x
PEG - 2.5x -9x 0x 0.6x 0.9x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -27.2x -13.7x -22.9x -13.3x -11.9x -11.2x
EV / EBIT -26.2x -13x -22.5x -13.2x -11.7x -10.8x
EV / FCF -13.9x -6.54x -4.23x -5.16x -8.49x -12.9x
FCF Yield -7.2% -15.3% -23.6% -19.4% -11.8% -7.77%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1049 -0.0925 0.002838 -0.08 -0.0567 -0.0481
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.06 -2.506 -1.634 -2.768 -1.525 -1.185
EBIT 1 -1.102 -2.64 -1.657 -2.79 -1.544 -1.225
Net income 1 -1.125 -1.152 0.0411 -1.276 -1.001 -0.9179
Net Debt 1 -0.4967 -2.665 -0.8931 -2.105 -1.362 -0.0135
Reference price 2 2.650 2.750 2.560 2.260 1.030 0.690
Nbr of stocks (in thousands) 11,061 13,488 14,932 17,220 18,927 19,244
Announcement Date 1/21/21 12/15/21 12/20/22 12/21/23 1/28/25 1/29/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 26.81M
18.59x4.39x7.9x3.12% 245B
12.26x3.03x6.57x4.8% 178B
16.38x4.61x7.63x3.03% 105B
13.12x0.4x6.5x3.16% 94.78B
27.55x6.82x17.92x-.--% 69.69B
55.25x3.39x8.34x1.12% 62.02B
16.18x3.28x6.5x0.56% 34.05B
14.31x4.66x7.09x4.05% 31.67B
14.01x5.04x8.9x3.65% 27.49B
Average 20.85x 3.96x 8.60x 2.61% 84.84B
Weighted average by Cap. 19.39x 3.80x 8.23x 3.01%

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. VCG Stock
  4. Valuation Visionary Copper and Gold Mines Inc.