Company Valuation: Comstock Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 84.23 22.95 62.76 168.5 192.8 146 - -
Change - -72.76% 173.48% 168.53% 14.37% -24.24% - -
Enterprise Value (EV) 84.23 22.95 62.76 168.5 175.8 146 146 146
Change - -72.76% 173.48% 168.53% 4.31% -16.94% 0% 0%
P/E - - - - -3.21x - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 97.7x 129x 49.2x 55.9x 124x 23.3x 4.56x 1.75x
EV / Revenue 0x 0x 0x 0x 0x 23.3x 4.56x 1.75x
EV / EBITDA - - - - -0x -3.96x -6.41x 5.88x
EV / EBIT -0x -0x -0x -0x -0x -3.46x -5.13x 7.92x
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 1.920 1.920 1.920
Nbr of stocks (in thousands) 6,530 8,345 11,452 21,050 51,264 76,057 - -
Announcement Date 28/03/22 16/03/23 27/02/24 06/03/25 24/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 15Cr
15.46x3.62x6.58x3.75% 20TCr
10.49x2.48x5.54x5.72% 14TCr
12.96x3.79x6.24x3.81% 9.15TCr
10.33x0.35x5.64x3.54% 7.77TCr
27.06x6.02x16.14x-.--% 6.02TCr
112.42x2.98x7.28x1.23% 5.3TCr
11.23x2.74x5.17x0.59% 2.97TCr
11.29x4.19x7.07x4.36% 2.55TCr
11.52x3.68x5.58x5.33% 2.47TCr
Average 24.75x 3.32x 7.25x 3.15% 7TCr
Weighted average by Cap. 21.35x 3.19x 7.01x 3.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Comstock Inc.

Historical PBR trend

Valuation ratios - PBR - Comstock Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Comstock Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Comstock Inc.

  1. Stock Market
  2. Stocks
  3. LODE Stock
  4. Valuation Comstock Inc.