Company Valuation: Prospector Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 19.93 51.6 8.653 2.856 5.725 183.7
Change - 158.95% -83.23% -67% 100.47% 3,107.87%
Enterprise Value (EV) 1 15.92 45.02 6.006 2.429 4.511 140.2
Change - 182.86% -86.66% -59.56% 85.72% 3,007.07%
P/E -4.69x -7.96x -1.07x -0.64x -0.69x -21.2x
PBR 3.28x 4x 0.83x 0.39x 0.88x 3.85x
PEG - -7.48x -0.32x 0x 0x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -4.19x -5.19x -0.9x -0.88x -1.3x -21.8x
EV / EBIT -4.19x -5.16x -0.83x -0.54x -0.63x -21.7x
EV / FCF -5.37x -10.2x -1.53x -1.65x -29.8x -47.8x
FCF Yield -18.6% -9.77% -65.4% -60.7% -3.36% -2.09%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4027 -0.4069 -0.4206 -0.2101 -0.1442 -0.0579
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -3.8 -8.677 -6.697 -2.748 -3.46 -6.441
EBIT 1 -3.8 -8.724 -7.247 -4.493 -7.127 -6.455
Net income 1 -3.248 -5.516 -7.568 -4.308 -6.861 -5.215
Net Debt 1 -4.01 -6.579 -2.646 -0.4266 -1.214 -43.48
Reference price 2 1.890 3.240 0.450 0.135 0.100 1.230
Nbr of stocks (in thousands) 10,544 15,927 19,228 21,154 57,251 149,311
Announcement Date 26/04/21 02/05/22 27/04/23 26/04/24 28/04/25 28/04/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 134M
19.65x3.87x6.91x3.71% 215B
11.36x2.71x5.82x5.23% 157B
14.49x4.05x6.83x3.28% 92.98B
12.74x0.42x6.02x3.17% 83.85B
23.21x6.21x14.51x-.--% 60.44B
29.57x2.87x7.41x1.28% 51.76B
13.15x2.85x5.81x0.65% 29.31B
10.47x3.54x5.19x5.83% 24.49B
12.66x4.47x7.84x4.33% 23.17B
Average 16.37x 3.44x 7.37x 3.05% 73.75B
Weighted average by Cap. 16.66x 3.34x 7.15x 3.41%

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. PPP Stock
  4. Valuation Prospector Metals Corp.