EMPIRE METALS CORP. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.025 CAD | 0.00% |
|
-64.29% | -66.67% |
| May. 31 | Empire Metals Corp. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Feb. 20 | Empire Metals Corp. Announces Resignation Ron Hughes as Director | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10.03 | 9.376 | 18.92 | 19.66 | 8.847 | 7.647 |
| Enterprise Value (EV) 1 | 10.07 | 8.462 | 17.99 | 19.14 | 8.819 | 7.627 |
| P/E ratio | -6.32 x | -28.6 x | -8.27 x | -21.3 x | -4.3 x | -6.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | - | - | -11,015,510 x | -91,785,830 x | -36,762,334 x | -31,102,336 x |
| EV / FCF | -19.6 x | 15.3 x | -244 x | -151 x | 17.2 x | 15.3 x |
| FCF Yield | -5.11% | 6.53% | -0.41% | -0.66% | 5.82% | 6.54% |
| Price to Book | 2.75 x | 2.01 x | 4.23 x | 4.96 x | 4.63 x | 6.5 x |
| Nbr of stocks (in thousands) | 59,011 | 75,011 | 90,092 | 98,299 | 98,299 | 101,966 |
| Reference price 2 | 0.1700 | 0.1250 | 0.2100 | 0.2000 | 0.0900 | 0.0750 |
| Announcement Date | 4/30/19 | 4/29/20 | 5/6/21 | 5/2/22 | 5/1/23 | 5/30/24 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA | - | - | -1.633 | -0.2085 | -0.2399 | -0.2452 |
| EBIT 1 | -0.9068 | -0.2228 | -1.953 | -0.7246 | -1.865 | -0.8125 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -1.378 | -0.3278 | -2.154 | -0.9169 | -2.056 | -1.17 |
| Net income 1 | -1.378 | -0.3278 | -2.154 | -0.9169 | -2.056 | -1.17 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | -0.0269 | -0.004378 | -0.0254 | -0.009392 | -0.0209 | -0.0119 |
| Free Cash Flow 1 | -0.5144 | 0.5529 | -0.0738 | -0.1269 | 0.5135 | 0.4987 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/30/19 | 4/29/20 | 5/6/21 | 5/2/22 | 5/1/23 | 5/30/24 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.04 | - | - | - | - | - |
| Net Cash position 1 | - | 0.91 | 0.93 | 0.52 | 0.03 | 0.02 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -0.51 | 0.55 | -0.07 | -0.13 | 0.51 | 0.5 |
| ROE (net income / shareholders' equity) | -42.5% | -7.33% | -46.2% | -21.3% | -70% | -69.2% |
| ROA (Net income/ Total Assets) | -11.1% | -2.28% | -20.9% | -8.67% | -29.7% | -16.4% |
| Assets 1 | 12.43 | 14.4 | 10.32 | 10.58 | 6.92 | 7.13 |
| Book Value Per Share 2 | 0.0600 | 0.0600 | 0.0500 | 0.0400 | 0.0200 | 0.0100 |
| Cash Flow per Share 2 | 0.0200 | 0.0200 | 0.0100 | 0.0100 | 0 | 0 |
| Capex 1 | 0.6 | 0.11 | 0.05 | 0.01 | 0.03 | 0 |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 4/30/19 | 4/29/20 | 5/6/21 | 5/2/22 | 5/1/23 | 5/30/24 |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -66.67% | 1.87M | |
| -14.54% | 150B | |
| -13.20% | 115B | |
| -2.87% | 74.37B | |
| +16.02% | 47.81B | |
| -7.62% | 43.48B | |
| +17.20% | 37.24B | |
| +108.07% | 33.35B | |
| +21.44% | 25.95B | |
| +76.17% | 20.39B |
- Stock Market
- Equities
- EP Stock
- Financials Empire Metals Corp.
