Valuation Fortuna Mining Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 01:49:30 08/07/2025 am IST			5-day change	1st Jan Change
9.280 ^CAD	+3.57%		+4.15%	+50.41%

24/06	Fortuna Mining Corp., Q1 2025 Earnings Call, May 08, 2025
16/06	Awale Resources Limited Extends Fremen Target Footprint by 5 Km and Confirms New Gold Mineralization on Its 100%-Owned Ground	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,512	1,138	1,091	1,184	1,344	2,087	-	-
Change	-	-24.74%	-4.1%	8.49%	13.48%	55.34%	-	-
Enterprise Value (EV) ¹	1,539	1,188	1,230	1,219	1,344	1,632	2,087	2,087
Change	-	-22.77%	3.5%	-0.91%	10.24%	21.48%	27.88%	0%
P/E ratio	68.4x	17x	-8.55x	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	0.2x	0x	-	-	-	-	-
Capitalization / Revenue	5.42x	1.9x	1.6x	1.41x	1.27x	2.2x	2.22x	2.6x
EV / Revenue	5.52x	1.98x	1.8x	1.45x	1.27x	1.72x	2.22x	2.6x
EV / EBITDA	13.7x	4.23x	5.01x	3.64x	2.82x	3.42x	4.44x	5.55x
EV / EBIT	2,69,01,994x	86,82,220x	-1,08,32,124x	-2,99,45,35,714x	58,91,872x	-	-	-
EV / FCF	-59.9x	-231x	-21.6x	15.3x	8.3x	5.48x	6.3x	9.48x
FCF Yield	-1.67%	-0.43%	-4.63%	6.53%	12%	18.2%	15.9%	10.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.12	0.23	-0.44	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	279	599.9	681.5	842.4	1,062	947.7	941.4	803.7
EBITDA ¹	112.6	280.7	245.5	335.1	476.9	477.1	470.2	376.2
EBIT	57.2	136.9	-113.6	-0.407	228	-	-	-
Net income	21.55	57.88	-128.1	-50.84	128.7	-	-	-
Net Debt ¹	26.72	50.39	138.7	34.8	-	-455	-	-
Reference price ²	8.209	3.904	3.761	3.862	4.288	6.800	6.800	6.800
Nbr of stocks (in thousands)	1,84,196	2,91,529	2,90,182	3,06,588	3,13,331	3,06,960	-	-
Announcement Date	10/03/21	23/03/22	15/03/23	07/03/24	05/03/25	-	-	-

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.($)
FORTUNA MINING CORP.	-	1.72x	3.42x	-.--%	208.72Cr
NEWMONT CORPORATION	11.35x	3.4x	6.35x	1.66%	6.62TCr
AGNICO EAGLE MINES LIMITED	18.26x	5.62x	8.82x	1.2%	6.14TCr
WHEATON PRECIOUS METALS CORP.	39.29x	22.02x	27.83x	0.73%	4.21TCr
BARRICK MINING CORPORATION	12.26x	2.39x	4.18x	1.95%	3.72TCr
ANGLOGOLD ASHANTI PLC	8.29x	2.5x	3.91x	6.54%	2.42TCr
KINROSS GOLD CORPORATION	14.43x	3.1x	5.52x	0.75%	1.97TCr
NORTHERN STAR RESOURCES LIMITED	27.95x	3.69x	10.75x	3.06%	1.56TCr
LUNDIN GOLD INC.	20.16x	7.85x	11.35x	4.04%	1.29TCr
ALAMOS GOLD INC.	22.22x	6.3x	10.17x	0.36%	1.17TCr
Average	19.35x	5.86x	9.23x	2.03%	2.93TCr
Weighted average by Cap.	18.64x	6.63x	10.00x	1.92%