Valuation IC CAPI Canadian Securities Exchange

Stocks

Market Closed - Canadian Securities Exchange Other stock markets 09:58:24 2026-06-23 am EDT			5-day change	1st Jan Change
0.0950 ^CAD	0.00%		-13.64%	-34.48%

Jun. 03	Cupani Metals Corporation Announces Cu-Ni-Pge Sulphide Discovery Southeast of Historical Mineralized Zones	CI
Jun. 01	Cupani Metals Corp. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6.419	8.068	2.79	2.823	17	23.23
Change	-	25.71%	-65.43%	1.18%	502.37%	36.63%
Enterprise Value (EV) ¹	6.382	7.928	0.6442	1.352	15.89	19.78
Change	-	24.22%	-91.87%	109.89%	1,075.03%	24.5%
P/E	-10.5x	50.8x	-3x	-6.54x	-6.3x	-3.74x
PBR	4.84x	4.11x	1.88x	2.51x	33x	6.76x
PEG	-	-0x	0x	0.1x	-0x	-0.1x
Capitalization / Revenue	21.6x	20.2x	3.81x	4.52x	32.9x	-
EV / Revenue	21.5x	19.8x	0.88x	2.17x	30.8x	-
EV / EBITDA	-8.64x	-9.26x	-0.9x	-1.7x	-6.14x	-3.65x
EV / EBIT	-8.49x	-9.13x	-0.89x	-1.68x	-6.12x	-3.63x
EV / FCF	407x	-79.4x	-0.76x	-1.66x	-11.7x	-7.41x
FCF Yield	0.25%	-1.26%	-132%	-60.2%	-8.54%	-13.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.007143	0.001771	-0.01	-0.004588	-0.023	-0.0388
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.2965	0.3994	0.7312	0.6244	0.5165	-
EBITDA ¹	-0.7389	-0.8558	-0.7148	-0.796	-2.589	-5.423
EBIT ¹	-0.7515	-0.8684	-0.7262	-0.805	-2.598	-5.447
Net income ¹	-0.6116	0.1655	-0.7353	-0.4299	-2.326	-5.108
Net Debt ¹	-0.0362	-0.1404	-2.145	-1.47	-1.115	-3.451
Reference price ²	0.0750	0.0900	0.0300	0.0300	0.1450	0.1450
Nbr of stocks (in thousands)	85,581	89,650	92,986	94,086	117,258	160,212
Announcement Date	4/30/21	5/2/22	5/1/23	4/30/24	4/30/25	5/1/26