Valuation Meryllion Resources Corp.

Stocks

Delayed Canadian Securities Exchange 09:43:50 25/09/2026 pm IST			5-day change	1st Jan Change
0.0200 ^CAD	0.00%		0.00%	-66.67%

27/08	Meryllion Resources Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
23/06	Meryllion Resources Corporation Reports Promising Rare Earth Assay Drill Results in Tasmania	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	0.9115	1.667	3.068	0.8967	0.8457	2.265
Change	-	82.87%	84.06%	-70.77%	-5.68%	167.79%
Enterprise Value (EV) ¹	0.884	1.112	3.001	0.869	0.9005	2.463
Change	-	25.8%	169.86%	-71.04%	3.63%	173.51%
P/E	-5.28x	-2.21x	-6.82x	-1.15x	-2.37x	-4.28x
PBR	-9.73x	4.49x	6.08x	-5.97x	17.3x	17x
PEG	-	-0x	0.1x	-0x	0x	0.3x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-7.4x	-2.18x	-10.4x	-1.18x	-2.83x	-6.48x
EV / FCF	-103x	71.1x	-4.18x	5.34x	-3.32x	-5.29x
FCF Yield	-0.97%	1.41%	-23.9%	18.7%	-30.1%	-18.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0189	-0.0362	-0.0161	-0.0261	-0.008453	-0.007015
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-0.2596	0.1601	-
EBIT ¹	-0.1195	-0.5101	-0.2893	-0.7381	-0.3183	-0.3803
Net income ¹	-0.1418	-0.5406	-0.3942	-0.759	-0.3282	-0.4109
Net Debt ¹	-0.0274	-0.5546	-0.0665	-0.0277	0.0548	0.1983
Reference price ²	0.1000	0.0800	0.1100	0.0300	0.0200	0.0300
Nbr of stocks (in thousands)	9,115	20,835	27,889	29,889	42,287	75,494
Announcement Date	28/01/21	18/01/22	25/01/23	25/01/24	28/01/25	27/01/26

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.($)
MERYLLION RESOURCES CORP.	-	-	-	-	15.88L
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	31.61x	2.62x	21.15x	0.61%	1.99TCr
LYNAS RARE EARTHS LIMITED	25.17x	8.09x	14.75x	0.57%	1.02TCr
MP MATERIALS CORP.	-179.31x	18.61x	60.28x	-.--%	878.04Cr
SHENGHE RESOURCES HOLDING CO., LTD	23.99x	-	-	-	557.16Cr
USA RARE EARTH, INC.	-17.83x	-	-	-	376.38Cr
EVOLUTION METALS & TECHNOLOGIES CORP.	-4.17x	-	-	-	199.6Cr
CHINA KINGS RESOURCES GROUP CO.,LTD.	53.25x	-	-	-	186.36Cr
ARAFURA RARE EARTHS LIMITED	-73.93x	-	-16.82x	-	81Cr
BRAZILIAN RARE EARTHS LIMITED	-15.61x	-	-13.4x	-.--%	79Cr
Average	-17.42x	9.77x	13.19x	0.29%	536.79Cr
Weighted average by Cap.	-11.23x	7.66x	26.60x	0.45%