Valuation K92 Mining Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 14/03/2026 am IST			5-day change	1st Jan Change
24.36 ^CAD	-6.74%		-14.35%	+7.36%

13/03	Canadian Goldfields Discovery Corp. Appoints Chris Kinver to its Board of Directors and Announces Advisory Board Appointments	CI
10/03	K92 Mining Secures the Bag

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,600	1,789	1,526	2,066	5,523	5,970	-	-
Change	-	11.82%	-14.68%	35.37%	167.36%	8.09%	-	-
Enterprise Value (EV)	1,528	1,654	1,425	1,958	5,523	5,970	5,970	5,970
Change	-	8.2%	-13.81%	37.4%	182.06%	8.09%	0%	0%
P/E ratio	48x	37.7x	34.3x	13.1x	15x	9.56x	6.54x	5.86x
PBR	-	-	-	-	-	-	-	-
PEG	-	1x	-5.15x	0x	0x	0.1x	0.1x	0.5x
Capitalization / Revenue	8.31x	7x	5.61x	4.09x	6.8x	4.55x	3.35x	2.79x
EV / Revenue	0x	0x	0x	0x	0x	4.55x	3.35x	2.79x
EV / EBITDA	0x	0x	0x	0x	0x	6.27x	4.36x	3.51x
EV / EBIT	0x	-	0x	0x	0x	4.92x	3.24x	3.26x
EV / FCF	0x	0x	-0x	0x	-	12.2x	7.15x	5.31x
FCF Yield	1.67%	0.11%	-2.48%	1.75%	-	8.21%	14%	18.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.1497	0.2036	0.1901	0.6621	1.514	2.549	3.723	4.159
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	192.5	255.5	271.9	504.7	811.7	1,311	1,781	2,142
EBITDA ¹	76.7	111.6	117.1	296.7	573.8	952.5	1,370	1,702
EBIT ¹	59.29	-	73.84	248.8	535.5	1,214	1,844	1,832
Net income ¹	33.99	48.22	45.02	160.1	368.5	734.3	844.8	1,003
Net Debt	-71.33	-135.1	-100.9	-107.6	-	-	-	-
Reference price ²	7.19	7.67	6.51	8.68	22.69	24.36	24.36	24.36
Nbr of stocks (in thousands)	2,22,476	2,33,196	2,34,427	2,38,003	2,43,424	2,45,079	-	-
Announcement Date	30/03/22	30/03/23	01/04/24	17/03/25	02/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
K92 MINING INC.	10.2x	-	-	-	434.5Cr
NEWMONT CORPORATION	11.34x	3.96x	6.03x	0.94%	12TCr
AGNICO EAGLE MINES LIMITED	14.61x	5.78x	8.05x	0.81%	10TCr
BARRICK MINING CORPORATION	10.83x	3.01x	4.33x	1.9%	7.08TCr
WHEATON PRECIOUS METALS CORP.	22.78x	15.56x	18.55x	0.56%	6.35TCr
ANGLOGOLD ASHANTI PLC	14.89x	4.82x	7.74x	3.28%	4.79TCr
KINROSS GOLD CORPORATION	9.62x	3.36x	5.18x	0.46%	3.66TCr
ROYAL GOLD, INC.	21.27x	10.77x	12.34x	0.73%	2.2TCr
NORTHERN STAR RESOURCES LIMITED	15.59x	3.76x	6.99x	2.48%	2.18TCr
ALAMOS GOLD INC.	18.05x	6.58x	8.99x	0.25%	1.92TCr
Average	14.92x	6.40x	8.69x	1.27%	5.09TCr
Weighted average by Cap.	14.43x	6.09x	8.31x	1.22%