Valuation Capstone Mining Toronto S.E.

Stocks

Delayed Toronto S.E. Other stock markets 19:17:23 31/07/2026 +04			5-day change	1st Jan Change
13.26 ^CAD	+0.08%		-4.90%	+80.35%

08:20am	Capstone Copper Corp., Q2 2026 Earnings Call, Jul 30, 2026
07-31	Earnings Flash (CS.TO) Capstone Copper Corp. Reports Q2 Revenue $739.7M, vs. FactSet Est of $704.9M	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,823	2,520	3,379	4,707	7,675	7,224	-	-
Change	-	38.28%	34.06%	39.33%	63.04%	-5.88%	-	-
Enterprise Value (EV) ¹	1,571	3,008	4,251	5,644	8,637	7,733	7,652	7,299
Change	-	91.45%	41.33%	32.78%	53.04%	-10.47%	-1.05%	-4.61%
P/E	7.95x	19.5x	-31.9x	56.8x	24.5x	14.2x	9.95x	9.81x
PBR	-	-	-	1.56x	2.26x	1.67x	1.49x	1.25x
PEG	-	-0.3x	0x	-0x	0x	0.2x	0.2x	6.86x
Capitalization / Revenue	2.29x	1.94x	2.51x	2.94x	3.25x	2.5x	2.1x	2.06x
EV / Revenue	1.98x	2.32x	3.16x	3.53x	3.66x	2.68x	2.22x	2.08x
EV / EBITDA	3.63x	8.52x	16.3x	11.4x	9.07x	5.41x	4.06x	3.81x
EV / EBIT	4.42x	21.4x	129x	34.6x	12.2x	8.12x	5.6x	5.26x
EV / FCF	3.74x	-6.37x	-8.5x	-114x	52x	21.5x	16.4x	104x
FCF Yield	26.7%	-15.7%	-11.8%	-0.88%	1.92%	4.66%	6.11%	0.97%
Dividend per Share ³	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ³	0.7017	0.2539	-0.2025	0.1565	0.5622	0.933	1.331	1.35
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	794.8	1,296	1,346	1,599	2,360	2,890	3,446	3,510
EBITDA ¹	432.2	352.8	260.3	496.1	952.7	1,429	1,886	1,914
EBIT ¹	355.2	140.2	32.93	162.9	705.7	952.8	1,366	1,387
Net income ¹	226.8	122.2	-101.7	82.9	315.9	469	748.6	733.9
Net Debt ¹	-251.7	487.2	871.8	936.5	962.4	509	428.2	75.25
Reference price ³	5.58	4.94	6.45	8.89	13.78	13.25	13.25	13.25
Nbr of stocks (in thousands)	413,361	690,500	691,784	761,894	763,657	763,949	-	-
Announcement Date	15/02/22	15/02/23	22/02/24	19/02/25	02/03/26	-	-	-

¹CAD in Million²USD in Million³CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ANTOFAGASTA PLC	27.71x	5.09x	7.76x	1.59%	49.09B
SOCIEDAD MINERA CERRO VERDE S.A.A.	14.36x	4.27x	7x	5.56%	24.33B
FIRST QUANTUM MINERALS LTD.	95.57x	4.27x	12.96x	-.--%	23.03B
PT AMMAN MINERAL INTERNASIONAL TBK	17.02x	5.05x	10.13x	-.--%	15.94B
KGHM POLSKA MIEDZ	7.15x	1.34x	4x	0.55%	16.54B
WESTERN MINING CO.,LTD.	12.86x	-	-	3.26%	12.91B
HUDBAY MINERALS INC.	13.59x	3.4x	6.32x	0.12%	10.09B
SANDFIRE RESOURCES LIMITED	17.22x	3.47x	6.63x	1.3%	6.12B
Average	25.69x	3.84x	7.83x	1.55%	19.76B
Weighted average by Cap.	29.79x	4.20x	8.14x	1.73%