Valuation Musk Metals Corp. Canadian Securities Exchange

Equities

Delayed Canadian Securities Exchange Other stock markets 11:17:29 2025-12-09 am EST			5-day change	1st Jan Change
0.2000 ^CAD	0.00%		-16.67%	-28.57%

Dec. 01	Germanium Mining Corp. Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2025	CI
Oct. 14	Germanium Mining Corp. Announces Exploration Program as Demand for Critical Metals Accelerates	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	1.764	3.899	3.843	2.603	0.7437	0.8139
Change	-	121.12%	-1.45%	-32.26%	-71.43%	9.44%
Enterprise Value (EV) ¹	1.789	3.319	2.645	2.386	0.6853	0.8268
Change	-	85.57%	-20.31%	-9.78%	-71.28%	20.65%
P/E ratio	-7.53x	-2.39x	-1.27x	-3.18x	-0.68x	-0.31x
PBR	-15.5x	2.02x	2.22x	1.94x	0.96x	-0.6x
PEG	-	-0x	0.79x	0x	-1.75x	-0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-8.01x	-2.88x	-2.24x	-3.88x	-1.11x	-1.16x
EV / EBIT	-7.91x	-2.76x	-1.03x	-2.81x	-0.91x	-0.38x
EV / FCF	-232x	-11.4x	-25.8x	-1.77x	5.54x	1.76x
FCF Yield	-0.43%	-8.76%	-3.87%	-56.4%	18.1%	57%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.4252	-1.542	-1.517	-0.3517	-0.3531	-0.508
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-0.2232	-1.153	-1.183	-0.6153	-0.6179	-0.7104
EBIT ¹	-0.226	-1.204	-2.573	-0.8496	-0.7493	-2.165
Net income ¹	-0.2343	-1.247	-2.495	-0.7483	-0.9822	-2.268
Net Debt ¹	0.0252	-0.58	-1.198	-0.2166	-0.0584	0.0129
Reference price ²	3.2000	3.6800	1.9200	1.1200	0.2400	0.1600
Nbr of stocks (in thousands)	551	1,060	2,002	2,324	3,099	5,087
Announcement Date	7/29/20	7/29/21	8/2/22	8/1/23	7/30/24	9/29/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOUTHERN COPPER CORPORATION	28.3x	9.45x	16.33x	2.33%	116B
FREEPORT-MCMORAN INC.	30.31x	2.75x	7.62x	1.33%	64.62B
CMOC GROUP LIMITED	21.51x	1.8x	9.36x	1.9%	55.84B
JIANGXI COPPER COMPANY LIMITED	14.51x	0.33x	12.09x	2.28%	19.47B
KOREA ZINC COMPANY, LTD.	38.51x	1.88x	20.74x	1.36%	18.59B
BOLIDEN	17.13x	1.65x	7.61x	1.91%	14.02B
MMG LIMITED	20.53x	2.81x	5.32x	-.--%	13.08B
TIANQI LITHIUM CORPORATION	89.33x	8.49x	16.6x	0.03%	12.1B
Average	32.52x	3.64x	11.96x	1.39%	39.16B
Weighted average by Cap.	28.79x	5.02x	12.45x	1.78%