Valuation Comstock Inc.

Stocks

Market Closed - NYSE 01:30:00 05/09/2026 am IST			5-day change	1st Jan Change
3.110 ^USD	-3.42%		-8.53%	-17.29%

24/08	Mackay Gold Closes the Acquisition of Comstock's Mining Assets in Nevada	MT
24/08	Mackay Precious Metals Inc. completed the acquisition of Comstock Exploration and Development LLC, Comstock Mining LLC, Comstock Processing LLC and Comstock Real Estate Inc. from Comstock Inc..	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	84.23	22.95	62.76	168.5	192.8	236.3	-	-
Change	-	-72.76%	173.48%	168.53%	14.37%	22.61%	-	-
Enterprise Value (EV)	84.23	22.95	62.76	168.5	175.8	236.3	236.3	236.3
Change	-	-72.76%	173.48%	168.53%	4.31%	34.43%	0%	0%
P/E	-	-	-	-	-3.21x	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	97.7x	129x	49.2x	55.9x	124x	37.7x	7.39x	2.83x
EV / Revenue	0x	0x	0x	0x	0x	37.7x	7.39x	2.83x
EV / EBITDA	-	-	-	-	-0x	-6.41x	-10.4x	9.51x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-5.6x	-8.3x	12.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-1.17	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	0.8622	0.1782	1.274	3.016	1.554	6.274	32	83.56
EBITDA ¹	-	-	-	-	-34.31	-36.85	-22.79	24.84
EBIT ¹	-6.406	-19.36	-12.6	-39.67	-38.15	-42.2	-28.46	18.44
Net income	-	-	-	-	-39.36	-	-	-
Net Debt	-	-	-	-	-16.95	-	-	-
Reference price ²	12.900	2.750	5.480	8.006	3.760	3.110	3.110	3.110
Nbr of stocks (in thousands)	6,530	8,345	11,452	21,050	51,264	75,993	-	-
Announcement Date	28/03/22	16/03/23	27/02/24	06/03/25	24/03/26	-	-	-

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.($)
COMSTOCK INC.	-	-	-	-	24Cr
BHP GROUP LIMITED	17.28x	4.12x	7.4x	3.36%	23TCr
RIO TINTO PLC	12.17x	3.01x	6.53x	4.83%	18TCr
GRUPO MÉXICO, S.A.B. DE C.V.	16.04x	4.53x	7.5x	3.03%	10TCr
GLENCORE PLC	13.21x	0.41x	6.53x	3.16%	9.55TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	27.24x	6.75x	17.74x	-.--%	6.89TCr
ANGLO AMERICAN PLC	53.76x	3.31x	8.13x	1.13%	6.04TCr
TECK RESOURCES LIMITED	16.04x	3.26x	6.45x	0.56%	3.39TCr
FRESNILLO PLC	14.16x	4.61x	7.01x	4.09%	3.13TCr
HINDUSTAN ZINC LIMITED	13.52x	4.86x	8.58x	3.79%	2.69TCr
Average	20.38x	3.87x	8.43x	2.66%	8.26TCr
Weighted average by Cap.	18.77x	3.67x	8.03x	3.09%