Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 13.1x - 14.5x | 13.8x |
| Selected Fwd P/E Multiple | -47.2x - -52.1x | -49.7x |
| Fair Value | €0.25 - €0.27 | €0.26 |
| Upside | -26.4% - -18.7% | -22.6% |
| Benchmarks | - | Full Ticker |
| Largo Physical Vanadium Corp. | - | TSXV:VAND |
| Sierra Metals Inc. | - | TSX:SMT |
| Eastern Platinum Limited | - | TSX:ELR |
| TRX Gold Corporation | - | TSX:TRX |
| Aris Mining Corporation | - | TSX:ARIS |
| Empress Royalty Corp. | - | DB:53G |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| VAND | SMT | ELR | TRX | ARIS | 53G | |||
| TSXV:VAND | TSX:SMT | TSX:ELR | TSX:TRX | TSX:ARIS | DB:53G | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 33.5% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | -49.1% | NM- | ||
| Latest Twelve Months | 60.1% | 370.0% | -242.1% | -946.2% | 62.5% | 169.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -14467.2% | -10.4% | -3.4% | -10.9% | 4.3% | -272.0% | ||
| Prior Fiscal Year | NA | -2.9% | 12.9% | 5.9% | 2.6% | -83.3% | ||
| Latest Fiscal Year | NA | 6.9% | -20.4% | -1.1% | 4.8% | 12.6% | ||
| Latest Twelve Months | NA | 8.9% | -30.4% | -4.7% | 4.9% | 20.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | 3.6x | -1.3x | 7.2x | 9.0x | 5.7x | ||
| Price / LTM Sales | NA | 0.6x | 0.4x | 2.0x | 2.0x | 4.9x | ||
| LTM P/E Ratio | -3.2x | 6.8x | -1.3x | -42.5x | 39.8x | 24.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -42.5x | -1.3x | 39.8x | |||||
| Historical LTM P/E Ratio | -47.5x | -10.1x | -9.5x | |||||
| Selected P/E Multiple | 13.1x | 13.8x | 14.5x | |||||
| (x) LTM Net Income | 2 | 2 | 2 | |||||
| (=) Equity Value | 26 | 27 | 29 | |||||
| (/) Shares Outstanding | 118.6 | 118.6 | 118.6 | |||||
| Implied Value Range | 0.22 | 0.23 | 0.24 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.19 | 0.20 | 0.21 | 0.34 | ||||
| Upside / (Downside) | -42.4% | -39.4% | -36.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VAND | SMT | ELR | TRX | ARIS | 53G | |
| Value of Common Equity | 9 | 183 | 25 | 89 | 1,134 | 45 | |
| (/) Shares Outstanding | 16.8 | 216.1 | 202.5 | 282.1 | 178.1 | 118.6 | |
| Implied Stock Price | 0.53 | 0.85 | 0.12 | 0.32 | 6.37 | 0.38 | |
| FX Conversion Rate to Trading Currency | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 1.14 | |
| Implied Stock Price (Trading Cur) | 0.73 | 1.16 | 0.17 | 0.44 | 8.74 | 0.34 | |
| Trading Currency | CAD | CAD | CAD | CAD | CAD | EUR | |
| FX Rate to Reporting Currency | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 1.14 | |