Valuation TMC the metals company Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 17/03/2026 am IST			5-day change	1st Jan Change
6.090 ^USD	+2.01%		-2.87%	-1.30%

10/03	TMC to See Faster Production Path After NOAA Decision, Wedbush Says	MT
10/03	TMC USA's seabed mining application advances in US review	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	-	468.5	204.5	337	382.8	2,518	2,518	-
Change	-	-	-56.36%	64.83%	13.58%	557.87%	0%	-
Enterprise Value (EV)	-	468.5	204.5	330.2	382.8	2,518	2,518	2,518
Change	-	-	-56.36%	61.48%	15.94%	557.87%	0%	0%
P/E ratio	-29.1x	-3.01x	-1.08x	-4.23x	-4.48x	-8.27x	-31.4x	-55.4x
PBR	-	-	-	30.9x	-	-	-	-
PEG	-	-0x	-0.37x	0.1x	1.16x	-0x	0.4x	1.3x
Capitalization / Revenue	-	-	-	-	-	-	-	57.6x
EV / Revenue	-	-	-	-	-	-	-	57.6x
EV / EBITDA	-	-0x	-0x	-0x	-0x	-24.8x	-74.1x	-71.9x
EV / EBIT	-	-0x	-0x	-0x	-0x	-22.4x	-44.8x	-56x
EV / FCF	-	-	-	-0x	-0x	-73.4x	-46x	-7.98x
FCF Yield	-	-	-	-17.8%	-11.5%	-1.36%	-2.17%	-12.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.37	-0.69	-0.71	-0.26	-0.25	-0.736	-0.194	-0.11
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	-	-	-	-	43.73
EBITDA ¹	-	-149.6	-173.7	-72.03	-80.92	-101.6	-34	-35
EBIT ¹	-	-149.6	-174.1	-72.39	-81.29	-112.6	-56.24	-44.96
Net income ¹	-56.63	-141.3	-171	-73.78	-81.94	-296.7	-78.05	-49.34
Net Debt	-	-	-	-6.842	-	-	-	-
Reference price ²	10.760	2.080	0.770	1.100	1.120	6.090	6.090	6.090
Nbr of stocks (in thousands)	-	2,25,259	2,65,533	3,06,367	3,41,763	4,13,492	4,13,492	-
Announcement Date	08/04/21	24/03/22	23/03/23	25/03/24	27/03/25	-	-	-

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.($)
TMC THE METALS COMPANY INC.	-8.11x	-	-	-	246.85Cr
SOUTHERN COPPER CORPORATION	24.33x	8.88x	13.38x	2.5%	14TCr
FREEPORT-MCMORAN INC.	20.57x	2.91x	6.7x	1.07%	8.1TCr
CMOC GROUP LIMITED	20.8x	1.84x	9.49x	1.88%	5.95TCr
JX ADVANCED METALS CORPORATION	34.22x	4.83x	18.35x	0.7%	2.35TCr
JIANGXI COPPER COMPANY LIMITED	14.81x	0.36x	12.32x	2.3%	2.23TCr
KOREA ZINC COMPANY, LTD.	41.43x	2.2x	23.86x	1.19%	2.21TCr
BOLIDEN	11.95x	1.5x	6.28x	2.82%	1.88TCr
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	81.56x	-	-	0.36%	1.85TCr
Average	26.84x	3.22x	12.91x	1.6%	4.33TCr
Weighted average by Cap.	25.95x	4.88x	11.80x	1.82%