Valuation Aftermath Silver Ltd.

Equities

Market Closed - OTC Markets Other stock markets 04:00:01 2025-06-18 pm EDT			5-day change	1st Jan Change
0.5100 ^USD	-5.35%		+2.18%	+72.88%

Jun. 05	Aftermath Silver Ltd. Provides an Update on Its Berenguela Silver-Copper-Manganese Project Located in the Department of Puno, in Southern Central Peru	CI
May. 26	Aftermath Silver Ltd. Provides the Latest Assay Results from Its Phase 2 Diamond Drill Program At the Berenguela Silver-Copper-Manganese Deposit Located in the Department of Puno in Southern Peru	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2019	2020	2021	2022	2023	2024
Capitalization ¹	2.411	32.53	85.43	30.83	45.88	92.23
Change	-	1,248.86%	162.66%	-63.91%	48.81%	101.02%
Enterprise Value (EV) ¹	2.368	30.06	74.2	28.27	41.79	87.9
Change	-	1,169.34%	146.86%	-61.9%	47.81%	110.32%
P/E ratio	-4.23x	-6.76x	-11x	-3.49x	-4.15x	-11.7x
PBR	-4.36x	5.61x	3.27x	1.66x	1.83x	3.87x
PEG	-	-0x	-1.38x	-0.3x	0.2x	0.3x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-4,312,591x	-7,685,348x	-16,719,310x
EV / EBIT	-4.27x	-11.1x	-11.4x	-4.31x	-7.08x	-16.7x
EV / FCF	-334x	-36.7x	53.1x	-11.1x	-4.58x	28x
FCF Yield	-0.3%	-2.73%	1.88%	-8.98%	-21.8%	3.57%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0205	-0.0531	-0.0573	-0.0646	-0.0533	-0.0339
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-6.556	-5.438	-5.257
EBIT ¹	-0.5541	-2.715	-6.498	-6.562	-5.907	-5.27
Net income ¹	-0.5707	-3.02	-6.899	-8.771	-8.499	-7.122
Net Debt ¹	-0.0433	-2.467	-11.23	-2.559	-4.09	-4.331
Reference price ²	0.0868	0.3589	0.6321	0.2256	0.2213	0.3963
Nbr of stocks (in thousands)	27,787	90,617	135,154	136,679	207,283	232,697
Announcement Date	9/26/19	9/28/20	9/28/21	9/8/22	9/22/23	9/19/24

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.($)
AFTERMATH SILVER LTD.	-	-	-	-	163M
BHP GROUP LIMITED	11.94x	2.7x	5.29x	4.3%	123B
RIO TINTO PLC	9.6x	2.14x	4.94x	6.32%	97.82B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	29.1x	5.88x	14.74x	-.--%	48.81B
GLENCORE PLC	18.51x	0.36x	5.78x	3%	46.06B
GRUPO MÉXICO, S.A.B. DE C.V.	10.86x	2.55x	4.84x	5.04%	43.89B
ANGLO AMERICAN PLC	24.54x	1.93x	5.77x	1.9%	30.83B
HINDUSTAN ZINC LIMITED	19.91x	6.12x	12x	6.38%	23.8B
VEDANTA LIMITED	13.02x	1.6x	5.6x	9.1%	20.75B
TECK RESOURCES LIMITED	25.12x	2.48x	6.14x	0.98%	19.24B
Average	18.07x	2.86x	7.23x	4.11%	45.45B
Weighted average by Cap.	15.72x	2.74x	6.67x	4.24%