Company Valuation: IMPACT Silver Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 146.9 66.88 51.12 43.78 51.96 135.2
Change - -54.47% -23.55% -14.36% 18.68% 160.26%
Enterprise Value (EV) 1 126.6 45.95 35.78 35.48 44.97 106.4
Change - -63.7% -22.13% -0.84% 26.74% 136.67%
P/E 56.7x -122x -16.1x -4.9x -5.04x -11.2x
PBR 2.58x 1.12x 0.83x 0.59x 1.23x 2.28x
PEG - 1x -0x -0.1x 12.94x 0.9x
Capitalization / Revenue 9.43x 3.78x 3.13x 2.11x 1.63x 2.79x
EV / Revenue 8.13x 2.6x 2.19x 1.71x 1.41x 2.19x
EV / EBITDA 41.8x 30x -31.4x -8.86x -13.4x 34.2x
EV / EBIT 76.9x 221x -13.1x -6.1x -7.08x 237x
EV / FCF 204x -42.9x -6.49x -4.18x -6.36x 113x
FCF Yield 0.49% -2.33% -15.4% -23.9% -15.7% 0.89%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0189 -0.00377 -0.0215 -0.0419 -0.0417 -0.0367
Distribution rate - - - - - -
Net sales 1 15.58 17.7 16.34 20.76 31.9 48.52
EBITDA 1 3.029 1.53 -1.139 -4.007 -3.368 3.108
EBIT 1 1.645 0.2082 -2.722 -5.821 -6.353 0.45
Net income 1 2.301 -0.5453 -3.163 -7.565 -9.775 -10.26
Net Debt 1 -20.31 -20.92 -15.34 -8.3 -6.991 -28.8
Reference price 2 1.0700 0.4600 0.3450 0.2050 0.2100 0.4100
Nbr of stocks (in thousands) 137,276 145,381 148,188 213,575 247,429 329,834
Announcement Date 24/03/21 22/03/22 23/03/23 15/04/24 05/05/25 15/04/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 79.71M
17.81x4.26x7.65x3.27% 237B
12.13x3.02x6.55x4.85% 177B
16x4.61x7.6x2.97% 106B
13.76x0.42x6.73x3.04% 99.43B
27.94x6.75x17.91x-.--% 68.95B
59.11x3.34x8.15x1.67% 60.59B
16.33x3.31x6.56x0.55% 34.54B
13.75x4.46x6.79x4.22% 30.43B
13.66x4.91x8.67x3.75% 26.91B
Average 21.16x 3.90x 8.51x 2.7% 84.07B
Weighted average by Cap. 19.37x 3.72x 8.14x 3.09%

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. IPT Stock
  4. Valuation IMPACT Silver Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!