Valuation Discovery Silver Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 06/06/2026 am IST			5-day change	1st Jan Change
7.570 ^CAD	-8.69%		-11.87%	-9.67%

02/06	Discovery Silver Corp. Announces Management Changes	CI
01/06	Discovery Silver Corp. completed the acquisition of Kidd Creek Timber Ltd. from Glencore Canada Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	688.4	481.2	300.8	284.3	6,763	6,139	-	-
Change	-	-30.1%	-37.48%	-5.49%	2,278.58%	-9.22%	-	-
Enterprise Value (EV) ¹	688.4	481.2	300.8	284.3	6,763	5,183	4,369	7,309
Change	-	-30.1%	-37.48%	-5.49%	2,278.58%	-23.35%	-15.71%	67.29%
P/E ratio	-18.9x	-11.4x	-	-14.2x	-	7.55x	7.97x	9x
PBR	-	-	-	-	-	-	-	-
PEG	-	-1.25x	-	-	-	-	-1.51x	-0.8x
Capitalization / Revenue	-	-	-	-	7.57x	3.12x	3.27x	3.05x
EV / Revenue	-	-	-	-	7.57x	2.63x	2.33x	3.64x
EV / EBITDA	-18.6x	-	-15.3x	-	16.7x	4.85x	4.16x	6.16x
EV / EBIT	-	-	-	-	-	-	-	77,62,071x
EV / FCF	-18.7x	-	-	-	28.7x	19.2x	11.5x	17x
FCF Yield	-5.34%	-	-	-	3.49%	5.22%	8.68%	5.87%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.11	-0.12	-	-0.05	-	1.003	0.95	0.841
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	-	893.2	1,967	1,878	2,010
EBITDA ¹	-37.01	-	-19.62	-	406.1	1,070	1,050	1,186
EBIT	-37.2	-	-	-	-	-	-	941.6
Net income ¹	-35.47	-41.1	-	-20.9	146	687.8	768.4	695.4
Net Debt ¹	-	-	-	-	-	-955.8	-1,770	1,170
Reference price ²	2.080	1.370	0.760	0.710	8.380	7.570	7.570	7.570
Nbr of stocks (in thousands)	3,30,948	3,51,242	3,95,845	4,00,461	8,07,034	8,11,004	-	-
Announcement Date	27/04/22	31/03/23	29/03/24	27/03/25	19/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DISCOVERY SILVER CORP.	-	2.63x	4.85x	-.--%	440.91Cr
HECLA MINING COMPANY	16.92x	5.64x	10.06x	0.14%	991.31Cr
FIRST MAJESTIC SILVER CORP.	26.23x	-	-	0.35%	840.43Cr
AYA GOLD & SILVER INC.	13.89x	4.46x	6.62x	-	245.74Cr
ENDEAVOUR SILVER CORP.	12.26x	-	-	-	236.23Cr
SILVERCORP METALS INC.	11.01x	-	-	0.28%	235.12Cr
SANTACRUZ SILVER MINING LTD.	5.82x	-	-	-	59Cr
SOTKAMO SILVER AB	4.68x	1.98x	3.39x	-.--%	19Cr
VIZSLA ROYALTIES CORP.	-9.28x	-	-89.06x	-	16Cr
Average	10.19x	3.68x	-12.83x	0.15%	342.6Cr
Weighted average by Cap.	18.17x	4.65x	7.22x	0.2%