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 | 3.0x - 3.3x | 3.2x |
| Selected Fwd P/E Multiple | 6.0x - 6.6x | 6.3x |
| Fair Value | kr3.05 - kr3.37 | kr3.21 |
| Upside | 71.1% - 89.1% | 80.1% |
| Benchmarks | - | Full Ticker |
| Asante Gold Corporation | - | CNSX:ASE |
| Atico Mining Corporation | - | TSXV:ATY |
| Strategic Minerals Europe Corp. | - | OTCPK:SNTA.F |
| International Battery Metals Ltd. | - | TSXV:IBAT |
| Eastern Platinum Limited | - | TSX:ELR |
| Lucara Diamond Corp. | - | OM:LUC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ASE | ATY | SNTA.F | IBAT | ELR | LUC | |||
| CNSX:ASE | TSXV:ATY | OTCPK:SNTA.F | TSXV:IBAT | TSX:ELR | OM:LUC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | 28.0% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 22.3% | ||
| Latest Twelve Months | 22.8% | -202.3% | -847.0% | NM | -242.1% | 274.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -39.6% | 0.9% | -74.5% | -2196.2% | -3.4% | 2.6% | ||
| Prior Fiscal Year | -22.9% | -9.8% | -12.2% | NA | 12.9% | -2.9% | ||
| Latest Fiscal Year | -16.4% | -25.0% | -132.3% | NA | -20.4% | 21.4% | ||
| Latest Twelve Months | -16.4% | -25.0% | -347.2% | -1012.8% | -20.4% | 25.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.3x | 2.0x | -0.6x | -11.5x | -1.0x | 3.7x | ||
| Price / LTM Sales | 0.8x | 0.1x | 0.0x | 155.5x | 0.3x | 0.4x | ||
| LTM P/E Ratio | -5.1x | -0.6x | 0.0x | -15.4x | -1.0x | 1.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -15.4x | -1.0x | 0.0x | |||||
| Historical LTM P/E Ratio | -11.7x | 4.8x | 11.5x | |||||
| Selected P/E Multiple | 3.0x | 3.2x | 3.3x | |||||
| (x) LTM Net Income | 50 | 50 | 50 | |||||
| (=) Equity Value | 151 | 159 | 167 | |||||
| (/) Shares Outstanding | 452.9 | 452.9 | 452.9 | |||||
| Implied Value Range | 0.33 | 0.35 | 0.37 | |||||
| FX Rate: USD/SEK | 0.1 | 0.1 | 0.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.26 | 3.44 | 3.61 | 1.78 | ||||
| Upside / (Downside) | 82.9% | 92.5% | 102.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ASE | ATY | SNTA.F | IBAT | ELR | LUC | |
| Value of Common Equity | 380 | 10 | 0 | 137 | 19 | 83 | |
| (/) Shares Outstanding | 501.1 | 121.3 | 239.6 | 245.3 | 202.7 | 452.9 | |
| Implied Stock Price | 0.76 | 0.08 | 0.00 | 0.56 | 0.09 | 0.18 | |
| FX Conversion Rate to Trading Currency | 0.72 | 0.72 | 1.00 | 0.72 | 0.72 | 0.10 | |
| Implied Stock Price (Trading Cur) | 1.06 | 0.11 | 0.00 | 0.78 | 0.13 | 1.78 | |
| Trading Currency | CAD | CAD | USD | CAD | CAD | SEK | |
| FX Rate to Reporting Currency | 0.72 | 0.72 | 1.00 | 0.72 | 0.72 | 0.10 | |