Company Valuation: Madoro Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 7.22 4.076 4.284 1.486 2.686 5.589
Change - -43.55% 5.12% -65.32% 80.79% 108.04%
Enterprise Value (EV) 1 6.487 3.312 3.618 1.35 1.126 4.433
Change - -48.95% 9.24% -62.7% -16.59% 293.85%
P/E -27.3x -3.03x -6.65x -1.1x 2.04x -19.4x
PBR 3.2x 2.49x 2.56x 8.05x 1.53x 3.41x
PEG - -0x 0.1x -0x -0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -15.6x -12.5x -7.02x -3.26x -3.33x -12.7x
EV / EBIT -15.6x -2.74x -7.02x -0.92x -3.01x -11.5x
EV / FCF -12.7x -28.8x -11.6x 9.89x -2.78x -14.5x
FCF Yield -7.89% -3.47% -8.59% 10.1% -35.9% -6.91%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004389 -0.0198 -0.008267 -0.0182 0.0147 -0.003085
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.4169 -0.2644 -0.5153 -0.4145 -0.3376 -0.3502
EBIT 1 -0.4169 -1.208 -0.5153 -1.461 -0.3745 -0.3871
Net income 1 -0.2428 -1.318 -0.5966 -1.427 1.272 -0.2813
Net Debt 1 -0.7332 -0.7639 -0.6667 -0.1364 -1.561 -1.156
Reference price 2 0.1200 0.0600 0.0550 0.0200 0.0300 0.0600
Nbr of stocks (in thousands) 60,169 67,927 77,897 74,297 89,547 93,147
Announcement Date 28/06/21 27/06/22 13/06/23 27/06/24 26/06/25 12/06/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 39.45L
16.72x3.88x7.03x3.51% 22TCr
11.14x2.7x5.92x5.18% 16TCr
15.7x4.53x7.47x3.03% 10TCr
12.09x0.39x6.2x3.39% 9.06TCr
27x6.35x16.94x-.--% 6.35TCr
56.98x3.17x7.87x1.12% 5.85TCr
15.78x3.21x6.3x0.53% 3.3TCr
12.19x3.95x5.98x5.02% 2.65TCr
12.15x4.4x7.67x3.92% 2.45TCr
Average 19.97x 3.62x 7.93x 2.85% 7.77TCr
Weighted average by Cap. 18.44x 3.46x 7.59x 3.24%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Madoro Metals Corp.

Historical PBR trend

Valuation ratios - PBR - Madoro Metals Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Madoro Metals Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Madoro Metals Corp.

  1. Stock Market
  2. Stocks
  3. MDM Stock
  4. Valuation Madoro Metals Corp.