COMSTOCK INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3116 USD | -2.32% |
|
+7.45% | -43.14% |
| Apr. 24 | Comstock Extends Existing Promissory Notes Through April 2026 | CI |
| Apr. 24 | Ren Fuel K2B Ab announced that it expects to receive $3 million in funding from Comstock Inc. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 11.21 | 35.82 | 84.23 | 22.95 | 62.76 | 37.4 |
| Enterprise Value (EV) 1 | 11.21 | 35.82 | 84.23 | 22.95 | 62.76 | 37.4 |
| P/E ratio | - | - | - | - | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 62.4 x | 178 x | 97.7 x | 129 x | 49.2 x | 16.2 x |
| EV / Revenue | 62.4 x | 178 x | 97.7 x | 129 x | 49.2 x | 16.2 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 25,394 | 34,441 | 65,297 | 83,450 | 114,525 | 120,010 |
| Reference price 2 | 0.4414 | 1.040 | 1.290 | 0.2750 | 0.5480 | 0.3116 |
| Announcement Date | 3/30/20 | 3/10/21 | 3/28/22 | 3/16/23 | 2/27/24 | - |
1USD in Million2
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.1796 | 0.2017 | 0.8622 | 0.1782 | 1.274 | 2.304 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | -5.474 | -6.406 | -19.36 | -12.6 | -16.61 |
| Operating Margin | - | -2,714.06% | -743% | -10,867.97% | -989.01% | -721.13% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/30/20 | 3/10/21 | 3/28/22 | 3/16/23 | 2/27/24 | - |
1USD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.3627 | 0.3963 | 0.0546 | 0.0529 | 0.0398 | 0.0308 | 0.0308 | 0.0353 | 0.7607 | 0.4476 | 0.5441 | 0.5713 | 0.5884 | 0.6002 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -1.72 | -3.374 | -4.388 | -5.844 | -2.924 | -6.206 | -5.077 | -5.932 | 2.675 | -4.271 | -4.12 | -4.139 | -4.169 | -4.185 |
| Operating Margin | -474.19% | -851.32% | -8,032.38% | -11,040.41% | -7,337.34% | -20,180.72% | -16,512.03% | -16,789.44% | 351.69% | -954.02% | -757.21% | -724.56% | -708.6% | -697.33% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/9/21 | 3/28/22 | 5/2/22 | 8/9/22 | 11/1/22 | 3/16/23 | 5/3/23 | 8/10/23 | 10/26/23 | 2/27/24 | - | - | - | - |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 3/30/20 | 3/10/21 | 3/28/22 | 3/16/23 | 2/27/24 | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.3116
USD
Average target price
4
USD
Spread / Average Target
+1,183.70%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -43.14% | 37.4M | |
| -14.40% | 143B | |
| -6.66% | 117B | |
| -0.55% | 71.07B | |
| +6.69% | 50.97B | |
| +13.30% | 48.38B | |
| +34.12% | 39.93B | |
| +22.92% | 26.1B | |
| +32.58% | 21.36B | |
| +58.44% | 18.57B |
- Stock Market
- Equities
- LODE Stock
- Financials Comstock Inc.
