Company Valuation: Triple Flag Precious Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,875 2,157 2,692 3,024 6,871 6,338 - -
Change - 15.07% 24.81% 12.31% 127.23% -7.77% - -
Enterprise Value (EV) 1 1,834 2,088 2,692 2,988 6,800 6,495 6,103 5,652
Change - 13.83% 28.94% 10.97% 127.6% -4.48% -6.04% -7.39%
P/E 38.7x 39.6x 74.2x -136x 28.2x 16.6x 20.3x 16.2x
PBR 1.45x 1.64x - - - - - -
PEG - 3.1x -1.5x 1x -0x 0.3x -1.1x 0.6x
Capitalization / Revenue 12.5x 14.2x 13.2x 11.2x 17.7x 12.8x 11.2x 10.3x
EV / Revenue 12.2x 13.7x 13.2x 11.1x 17.5x 13.1x 10.7x 9.14x
EV / EBITDA 14.9x 17.7x 17x 13.6x 20.9x 15.2x 13x 11x
EV / EBIT 26.7x 32.6x 66.9x 23x 31.4x 20.8x 20.2x 14.7x
EV / FCF 26.7x 31.6x -73.2x 19.2x 72.2x -44.9x 14.3x 11.9x
FCF Yield 3.75% 3.17% -1.37% 5.22% 1.39% -2.23% 6.98% 8.37%
Dividend per Share 2 0.095 0.2 0.205 0.215 0.225 0.235 0.24 0.24
Rate of return 0.79% 1.44% 1.53% 1.43% 0.68% 0.77% 0.78% 0.78%
EPS 2 0.31 0.35 0.18 -0.11 1.18 1.85 1.515 1.895
Distribution rate 30.6% 57.1% 114% -195% 19.1% 12.7% 15.8% 12.7%
Net sales 1 150.4 151.9 204 269 388.7 495.1 568.1 618.3
EBITDA 1 123.5 117.7 158.5 220.2 325 426.4 467.9 515.2
EBIT 1 68.74 64.11 40.26 130 216.5 312.3 302.4 383.5
Net income 1 45.53 55.09 36.28 -23.08 240 393.5 312.2 391.2
Net Debt 1 -40.4 -69.18 - -36.24 -71.28 157.8 -234.7 -685.9
Reference price 2 12.00 13.85 13.36 15.01 33.26 30.69 30.69 30.69
Nbr of stocks (in thousands) 1,56,193 1,55,717 2,01,570 2,01,433 2,06,562 2,06,003 - -
Announcement Date 22/02/22 21/02/23 21/02/24 19/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.58x13.08x15.2x0.77% 631.97Cr
12.47x4.47x6.98x0.89% 12TCr
9.8x1.78x5.72x3.38% 12TCr
15.94x6.07x8.54x0.93% 9.5TCr
11.88x3.04x4.61x2.2% 6.67TCr
27.94x16.82x20.01x0.59% 6.01TCr
15.97x5.32x7.62x1.73% 5.06TCr
11.29x3.62x5.39x4.12% 4.67TCr
30.3x18.66x19.83x0.73% 4.66TCr
7.98x2.8x4.12x5.25% 3.31TCr
Average 16.02x 7.57x 9.80x 2.06% 6.44TCr
Weighted average by Cap. 15.18x 6.26x 8.75x 1.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Triple Flag Precious Metals Corp.

Historical PBR trend

Valuation ratios - PBR - Triple Flag Precious Metals Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Triple Flag Precious Metals Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Triple Flag Precious Metals Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Triple Flag Precious Metals Corp.
  1. Stock Market
  2. Stocks
  3. TFPM Stock
  4. Valuation Triple Flag Precious Metals Corp.