Valuation Discovery Silver Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 17/01/2026 am IST			5-day change	1st Jan Change
9.730 ^CAD	+7.04%		+11.97%	+16.11%

16/01	BMO Ups Discovery Silver's Price Target to C$10.00	MT
16/01	Discovery Silver Reports Q4 Production	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	596.2	688.4	481.2	300.8	284.3	7,859	7,859	-
Change	-	15.46%	-30.1%	-37.48%	-5.49%	2,664.24%	0%	-
Enterprise Value (EV) ¹	596.2	688.4	481.2	300.8	284.3	7,400	7,047	6,634
Change	-	15.46%	-30.1%	-37.48%	-5.49%	2,502.59%	-4.77%	-5.86%
P/E ratio	-	-18.9x	-11.4x	-	-14.2x	38.9x	14.1x	15.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-1.25x	-	-	-0x	0x	-1.6x
Capitalization / Revenue	-	-	-	-	-	9.04x	5.01x	5.17x
EV / Revenue	-	-	-	-	-	8.51x	4.49x	4.37x
EV / EBITDA	-	-18.6x	-	-15.3x	-	18.2x	7.61x	7.55x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-18.7x	-	-	-	37x	24.1x	38.7x
FCF Yield	-	-5.34%	-	-	-	2.71%	4.14%	2.58%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-0.11	-0.12	-	-0.05	0.25	0.688	0.6185
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	-	-	869.2	1,568	1,519
EBITDA ¹	-	-37.01	-	-19.62	-	407.2	926.5	879
EBIT	-	-37.2	-	-	-	-	-	-
Net income ¹	-17.76	-35.47	-41.1	-	-20.9	186.1	554	497.3
Net Debt ¹	-	-	-	-	-	-459.6	-812.8	-1,225
Reference price ²	1.960	2.080	1.370	0.760	0.710	9.730	9.730	9.730
Nbr of stocks (in thousands)	3,04,175	3,30,948	3,51,242	3,95,845	4,00,461	8,07,759	8,07,759	-
Announcement Date	28/04/21	27/04/22	31/03/23	29/03/24	27/03/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DISCOVERY SILVER CORP.	-	9.39x	18.94x	-	564.98Cr
HECLA MINING COMPANY	68.05x	13.26x	28.9x	0.08%	1.78TCr
FIRST MAJESTIC SILVER CORP.	87.94x	-	-	0.09%	1.06TCr
ENDEAVOUR SILVER CORP.	-46.26x	7.51x	40.32x	-.--%	343.85Cr
SILVERCORP METALS INC.	33.78x	5.38x	11.09x	0.23%	249.28Cr
AYA GOLD & SILVER INC.	50.55x	11.65x	29.44x	-.--%	228.27Cr
SUN SILVER LIMITED	-203x	-	-	-	24Cr
Average	-1.49x	9.44x	25.74x	0.08%	606.4Cr
Weighted average by Cap.	57.88x	11.21x	27.00x	0.08%