Company Valuation: Orestone Mining Corp.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 4.71 3.683 1.983 1.417 1.542 12.84
Change - -21.8% -46.15% -28.57% 8.82% 732.9%
Enterprise Value (EV) 1 4.64 2.929 1.832 1.41 1.549 10.86
Change - -36.87% -37.46% -23.01% 9.81% 601.08%
P/E -3.11x -6.39x -9.04x -6.41x -7.84x -11.3x
PBR 2.13x 1.06x 0.61x 0.47x 0.52x 2.37x
PEG - 0.1x 0.1x -8.28x 0.4x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -8.85x 13.8x - - - -15.3x
EV / EBIT -3.68x -5.6x -6.85x -7.05x -9.02x -14.3x
EV / FCF -28x -3.46x -3.33x -31.8x -22.5x -17.3x
FCF Yield -3.57% -28.9% -30% -3.15% -4.45% -5.78%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0386 -0.0102 -0.003873 -0.003903 -0.003188 -0.0106
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.5246 0.2118 - - - -0.7116
EBIT 1 -1.259 -0.523 -0.2674 -0.2001 -0.1717 -0.7592
Net income 1 -1.374 -0.5524 -0.2195 -0.2212 -0.1921 -0.8124
Net Debt 1 -0.0698 -0.7538 -0.1513 -0.00614 0.0072 -1.982
Reference price 2 0.1200 0.0650 0.0350 0.0250 0.0250 0.1200
Nbr of stocks (in thousands) 39,248 56,660 56,660 56,660 61,660 106,994
Announcement Date 31/05/21 31/05/22 31/05/23 30/05/24 30/05/25 01/06/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.97M
16x3.73x6.74x3.67% 207B
10.65x2.52x5.57x5.61% 146B
13.93x4.1x6.78x3.47% 98.04B
11.13x0.37x5.93x3.11% 84.62B
26.87x5.99x16.04x-.--% 59.82B
100.1x3.06x7.48x1.75% 54.72B
14.09x2.93x5.68x0.58% 30.52B
10.93x3.48x5.27x5.61% 23.54B
9.8x3.6x6.07x5.03% 21.91B
Average 23.72x 3.31x 7.28x 3.2% 72.66B
Weighted average by Cap. 20.87x 3.23x 7.13x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Orestone Mining Corp.

Historical PBR trend

Valuation ratios - PBR - Orestone Mining Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Orestone Mining Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Orestone Mining Corp.

  1. Stock Market
  2. Stocks
  3. ORS Stock
  4. Valuation Orestone Mining Corp.