Valuation Mineros S.A.

Stocks

End-of-day quote Bolsa De Valores De Colombia 14/09/2026			5-day change	1st Jan Change
20,440.00 ^COP	+0.20%		+4.50%	+33.59%

08-18	Mineros S.A. Enters Detailed Engineering Phase For Porvenir Polymetallic Deposit	CI
08-07	Mineros S.A., Q2 2026 Earnings Call, Aug 06, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,089,545	554,514	550,018	1,275,383	4,525,442	5,935,294	-	-
Change	-	-49.11%	-0.81%	131.88%	254.83%	31.15%	-	-
Enterprise Value (EV) ¹	1,089,545	540,329	454,973	985,831	4,185,915	5,312,320	4,948,656	4,648,237
Change	-	-50.41%	-15.8%	116.68%	324.61%	26.91%	-6.85%	-6.07%
P/E	-	-	-	-	-	-	-	-
PBR	-	0.33x	0.41x	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	0.56x	0.21x	0.28x	0.58x	1.54x	1.68x	2.14x	2.26x
EV / Revenue	0.56x	0.21x	0.23x	0.45x	1.43x	1.5x	1.78x	1.77x
EV / EBITDA	1.8x	0.62x	0.72x	-	3.19x	3.56x	7.36x	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	2.67x	9.58x	30.5x	18.8x	-
FCF Yield	-	-	-	37.4%	10.4%	3.27%	5.32%	-
Dividend per Share ²	-	393.1	-	308.1	-	-	-	-
Rate of return	-	21.2%	-	7.24%	-	-	-	-
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,939,433	2,591,258	1,975,123	2,212,483	2,931,925	3,540,880	2,774,112	2,627,871
EBITDA ¹	604,610	866,865	633,931	-	1,314,056	1,493,192	672,589	-
EBIT	-	586,285	426,001	-	-	-	-	-
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	-	-14,185	-95,046	-289,551	-339,527	-622,973	-986,638	-1,287,056
Reference price ²	3,635.00	1,850.00	1,835.00	4,255.00	15,300.00	20,440.00	20,440.00	20,440.00
Nbr of stocks (in thousands)	299,737	299,737	299,737	299,737	295,781	290,376	-	-
Announcement Date	28/02/22	20/02/23	15/02/24	14/02/25	18/02/26	-	-	-

¹COP in Million²COP

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.($)
MINEROS S.A.	-	1.5x	3.56x	-	1.91B
NEWMONT CORPORATION	12.47x	4.59x	7.19x	0.85%	129B
AGNICO EAGLE MINES LIMITED	15.75x	6.17x	8.62x	0.82%	100B
BARRICK MINING CORPORATION	12.31x	3.09x	4.65x	2.11%	69.72B
WHEATON PRECIOUS METALS CORP.	30.48x	18.48x	21.6x	0.52%	67.92B
ANGLOGOLD ASHANTI PLC	12.44x	3.97x	5.77x	3.82%	51.29B
KINROSS GOLD CORPORATION	9.78x	3.32x	5.03x	0.54%	33.42B
NORTHERN STAR RESOURCES LIMITED	17.61x	3.73x	7.76x	2.21%	22.98B
ROYAL GOLD, INC.	21.28x	11.04x	13.57x	0.77%	21.04B
COEUR MINING, INC.	13.64x	3.94x	7.65x	-	20.44B
Average	16.20x	5.98x	8.54x	1.46%	51.76B
Weighted average by Cap.	15.91x	6.56x	9.02x	1.32%