Valuation Amerigo Resources Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 08/07/2025 am IST			5-day change	1st Jan Change
2.290 ^CAD	+1.33%		+5.53%	+46.79%

02/06	Amerigo Announces Board Appointment	RE
02/06	Amerigo Resources Ltd. Announces Appointment of Ignacio Cruz to Board of Directors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	113.5	201.8	161.9	173.5	178.4	270.9	-
Change	-	77.83%	-19.77%	7.15%	2.81%	51.89%	-
Enterprise Value (EV)	113.5	176.1	143.5	171.7	178.4	270.9	270.9
Change	-	55.16%	-18.49%	19.6%	3.9%	51.89%	0%
P/E ratio	-	5.24x	32.5x	52.6x	-	-	-
PBR	-	1.53x	1.41x	1.68x	-	-	-
PEG	-	-	-0.4x	-1.6x	-	-	-
Capitalization / Revenue	-	1.01x	0.96x	1.1x	0.93x	1.36x	1.34x
EV / Revenue	-	0x	0x	0x	0x	1.36x	1.34x
EV / EBITDA	-	-	-	-	0x	4.01x	4.09x
EV / EBIT	-	2.74x	5.77x	17.8x	-	-	-
EV / FCF	-	0x	0x	0x	0x	7.38x	6.74x
FCF Yield	-	40.2%	8.54%	1.96%	28.6%	13.5%	14.8%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	0.22	0.03	0.02	-	-	-
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	199.6	168.1	157.5	192.8	199.1	202.8
EBITDA ¹	-	-	-	-	68.76	67.5	66.2
EBIT	-	64.27	24.88	9.629	-	-	-
Net income	6.064	39.82	4.374	3.4	-	-	-
Net Debt	-	-25.72	-18.39	-1.817	-	-	-
Reference price ²	0.628	1.154	0.975	1.053	1.084	1.678	1.678
Nbr of stocks (in thousands)	1,80,769	1,74,936	1,66,033	1,64,845	1,64,533	1,61,474	-
Announcement Date	18/02/21	24/02/22	22/02/23	20/02/24	26/02/25	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMERIGO RESOURCES LTD.	-	-	-	-	27Cr
PT AMMAN MINERAL INTERNASIONAL TBK	-314.81x	-	-	-	3.81TCr
ANTOFAGASTA PLC	29.01x	3.79x	6.57x	1.48%	2.55TCr
FIRST QUANTUM MINERALS LTD.	480.3x	4.44x	12.93x	0.04%	1.53TCr
SOCIEDAD MINERA CERRO VERDE S.A.A.	13.2x	2.97x	5.88x	5.85%	1.39TCr
KGHM POLSKA MIEDZ	9.95x	0.91x	3.82x	0.99%	735.67Cr
CAPSTONE COPPER CORP.	33.43x	2.51x	6.2x	-.--%	480.63Cr
HUDBAY MINERALS INC.	13.99x	2.09x	4.59x	0.17%	422.38Cr
SANDFIRE RESOURCES LIMITED	28.89x	3.03x	6.77x	0.17%	340.69Cr
Average	36.75x	2.82x	6.68x	1.24%	1.25TCr
Weighted average by Cap.	-29.71x	3.27x	7.34x	1.72%