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 Ps Multiple | 5.0x - 5.5x | 5.2x |
| Selected Fwd Ps Multiple | 2.5x - 2.8x | 2.6x |
| Fair Value | €0.33 - €0.37 | €0.35 |
| Upside | -1.3% - 9.1% | 3.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Largo Physical Vanadium Corp. | - | TSXV:VAND |
| Eastern Platinum Limited | - | TSX:ELR |
| TRX Gold Corporation | - | TSX:TRX |
| Aris Mining Corporation | - | TSX:ARIS |
| Lithium Royalty Corp. | - | TSX:LIRC |
| Empress Royalty Corp. | - | DB:53G |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| VAND | ELR | TRX | ARIS | LIRC | 53G | |||
| TSXV:VAND | TSX:ELR | TSX:TRX | TSX:ARIS | TSX:LIRC | DB:53G | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 9.8% | NM- | 10.3% | 11.3% | NM- | ||
| 3Y CAGR | NM- | -2.9% | NM- | 10.1% | 18.8% | 261.8% | ||
| Latest Twelve Months | 926.2% | -41.1% | 26.5% | 22.3% | -44.5% | 162.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -10972.3% | -3.4% | -10.9% | 4.3% | 202.9% | -272.0% | ||
| Prior Fiscal Year | NA | 12.9% | 5.9% | 2.6% | -91.3% | -83.3% | ||
| Latest Fiscal Year | NA | -20.4% | -1.1% | 4.8% | -90.2% | 12.6% | ||
| Latest Twelve Months | -487.6% | -30.4% | -4.7% | 4.9% | -84.8% | 20.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | -1.3x | 7.1x | 9.2x | -61.0x | 5.6x | ||
| Price / LTM Sales | 20.7x | 0.4x | 2.0x | 2.0x | 70.8x | 4.9x | ||
| LTM P/E Ratio | -4.3x | -1.3x | -41.8x | 41.1x | -83.5x | 24.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 2.0x | 70.8x | |||||
| Historical LTM P/S Ratio | 4.4x | 7.8x | 27.8x | |||||
| Selected Price / Sales Multiple | 5.0x | 5.2x | 5.5x | |||||
| (x) LTM Sales | 10 | 10 | 10 | |||||
| (=) Equity Value | 49 | 51 | 54 | |||||
| (/) Shares Outstanding | 118.9 | 118.9 | 118.9 | |||||
| Implied Value Range | 0.41 | 0.43 | 0.45 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.36 | 0.38 | 0.40 | 0.34 | ||||
| Upside / (Downside) | 6.7% | 12.3% | 17.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VAND | ELR | TRX | ARIS | LIRC | 53G | |
| Value of Common Equity | 10 | 24 | 92 | 1,139 | 208 | 46 | |
| (/) Shares Outstanding | 16.8 | 202.5 | 282.1 | 178.1 | 55.6 | 118.9 | |
| Implied Stock Price | 0.59 | 0.12 | 0.33 | 6.40 | 3.74 | 0.38 | |
| FX Conversion Rate to Trading Currency | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 1.13 | |
| Implied Stock Price (Trading Cur) | 0.81 | 0.17 | 0.45 | 8.84 | 5.17 | 0.34 | |
| Trading Currency | CAD | CAD | CAD | CAD | CAD | EUR | |
| FX Rate to Reporting Currency | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 1.13 | |