Valuation DPM Metals Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:45:46 13/03/2026 am IST			5-day change	1st Jan Change
51.93 ^CAD	-2.61%		-3.67%	+22.42%

26/02	CIBC Raises Price Targets For Six Precious-Metals Companies	MT
20/02	Gold Royalty Corp. Amended and Upsized Credit Facility with Reduced Interest and Portfolio Updates	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,183	913.9	1,165	1,619	6,865	8,457	-	-
Change	-	-22.72%	27.46%	38.97%	324.07%	23.2%	-	-
Enterprise Value (EV) ¹	848.2	480.7	1,165	1,172	6,865	7,298	6,709	6,215
Change	-	-43.33%	142.31%	0.63%	485.63%	6.32%	-8.07%	-7.37%
P/E ratio	-	-	-	-	-	12.2x	10.3x	11.7x
PBR	-	-	-	-	-	2.45x	2.11x	1.89x
PEG	-	-	-	-	-	-	0.6x	-1x
Capitalization / Revenue	1.84x	1.6x	2.24x	2.67x	7.22x	6.03x	6.72x	8.19x
EV / Revenue	1.32x	0.84x	2.24x	1.93x	7.22x	5.21x	5.33x	6.02x
EV / EBITDA	2.52x	1.9x	4.06x	3.59x	11.7x	7.05x	6.15x	7.73x
EV / EBIT	3.52x	3.17x	5.89x	4.93x	14.4x	8.48x	8.17x	9.05x
EV / FCF	4.42x	3.4x	5.02x	3.84x	-	10.3x	9.06x	9.77x
FCF Yield	22.6%	29.4%	19.9%	26%	-	9.66%	11%	10.2%
Dividend per Share ²	0.12	0.16	0.16	0.16	-	0.16	0.235	0.205
Rate of return	1.94%	3.33%	2.49%	1.77%	-	0.42%	0.62%	0.54%
EPS ²	-	-	-	-	-	3.13	3.69	3.27
Distribution rate	-	-	-	-	-	5.11%	6.37%	6.27%
Net sales ¹	641.4	569.8	520.1	607	950.5	1,402	1,259	1,032
EBITDA ¹	336.9	252.9	287.2	326.9	585.6	1,035	1,091	804.3
EBIT ¹	240.7	151.6	197.9	237.7	478.2	861.1	821.6	687
Net income ¹	210.1	35.92	192.9	243.2	369.2	798.9	762.7	581.2
Net Debt ¹	-334.4	-433.2	-	-446.6	-	-1,159	-1,748	-2,243
Reference price ²	6.18	4.81	6.42	9.06	30.94	38.12	38.12	38.12
Nbr of stocks (in thousands)	1,91,379	1,90,000	1,81,411	1,78,618	2,21,889	2,21,851	-	-
Announcement Date	17/02/22	16/02/23	14/02/24	13/02/25	10/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DPM METALS INC.	-	5.21x	7.05x	0.42%	845.73Cr
NEWMONT CORPORATION	11.84x	4.15x	6.32x	0.9%	12TCr
AGNICO EAGLE MINES LIMITED	15.36x	6.1x	8.49x	0.77%	11TCr
BARRICK MINING CORPORATION	11.4x	3.18x	4.57x	1.8%	7.46TCr
WHEATON PRECIOUS METALS CORP.	23.5x	15.44x	19.43x	0.53%	6.63TCr
ANGLOGOLD ASHANTI PLC	16.43x	5.32x	8.55x	2.98%	5.29TCr
KINROSS GOLD CORPORATION	10.25x	3.6x	5.55x	0.44%	3.9TCr
NORTHERN STAR RESOURCES LIMITED	17.94x	4.48x	8.11x	2.14%	2.71TCr
ROYAL GOLD, INC.	22.15x	11.22x	12.86x	0.7%	2.29TCr
ALAMOS GOLD INC.	19.13x	7x	9.56x	0.24%	2.04TCr
Average	16.45x	6.57x	9.05x	1.09%	5.45TCr
Weighted average by Cap.	15.30x	6.29x	8.77x	1.14%