DISCOVERY SILVER CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.94 CAD | +2.17% |
|
-6.93% | +23.68% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Capitalization 1 | 688.4 | 481.2 | 300.8 | 372.8 |
| Enterprise Value (EV) 1 | 688.4 | 481.2 | 300.8 | 372.8 |
| P/E ratio | -18.9 x | -11.4 x | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | - | - | - |
| EV / Revenue | - | - | - | - |
| EV / EBITDA | -18.6 x | - | -15.3 x | -19.6 x |
| EV / FCF | -18,740,971 x | - | - | - |
| FCF Yield | -0% | - | - | - |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 330,948 | 351,242 | 395,845 | 396,640 |
| Reference price 2 | 2.080 | 1.370 | 0.7600 | 0.9400 |
| Announcement Date | 4/27/22 | 3/31/23 | 3/29/24 | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net sales | - | - | - | - | - |
| EBITDA 1 | - | -37.01 | - | -19.62 | -19 |
| EBIT | - | -37.2 | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) | - | -35.47 | - | - | - |
| Net income | -17.76 | -35.47 | -41.1 | - | - |
| Net margin | - | - | - | - | - |
| EPS | - | -0.1100 | -0.1200 | - | - |
| Free Cash Flow | - | -36.73 | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/28/21 | 4/27/22 | 3/31/23 | 3/29/24 | - |
1CAD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA 1 | -9.173 | -8.167 | - | -3.889 | -4.205 | -5.871 | -5.652 | -4.81 | -5 | -5 | -5 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | -0.0200 | -0.0400 | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/24/21 | 4/27/22 | 5/26/22 | 5/5/23 | 8/14/23 | 11/13/23 | 3/29/24 | - | - | - | - |
1CAD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | -36.7 | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | -0.1000 | - | - | - |
| Capex | - | 5.3 | - | - | - |
| Capex / Sales | - | - | - | - | - |
| Announcement Date | 4/28/21 | 4/27/22 | 3/31/23 | 3/29/24 | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
0.94
CAD
Average target price
2.283
CAD
Spread / Average Target
+142.91%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +23.68% | 272M | |
| +20.11% | 6.89B | |
| +18.08% | 2.01B | |
| +28.64% | 1.33B | |
| +43.67% | 1.33B | |
| +46.15% | 667M | |
| +31.01% | 585M | |
| +11.49% | 202M | |
| +12.50% | 177M | |
| -39.86% | 149M |
- Stock Market
- Equities
- DSV Stock
- Financials Discovery Silver Corp.
