Valuation Taseko Mines Limited

Equities

Delayed Toronto S.E. Other stock markets 01:05:29 2024-09-18 pm EDT			5-day change	1st Jan Change
2.875 ^CAD	-1.20%		+6.88%	+54.57%

Sep. 03	Copper Stocks Brief: Goldman Sachs Group Exited a Long-term Bullish Position on Copper and Slashed Its Price Forecast for 2025 by Near US$5,000, Citing Shrinking Demand in China, Bloomberg noted	MT
Aug. 09	Big Technologies COO sells GBP215,000 in shares	AN

Fiscal Period: december	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	155.1	467.6	738.3	567.1	538.3	853.5	-	-
Change	-	201.48%	57.89%	-23.19%	-5.07%	58.54%	-	-
Enterprise Value (EV) ¹	475.4	745.9	1,033	1,033	1,080	1,444	1,462	1,316
Change	-	56.9%	38.53%	-0.05%	4.55%	33.69%	1.27%	-9.96%
P/E ratio	-2.86x	-18.4x	20x	-22x	6.41x	22.4x	9.12x	3.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.3x	-0x	0x	-0x	-0.4x	0x	0x
Capitalization / Revenue	0.47x	1.36x	1.7x	1.45x	1.03x	1.36x	1.18x	0.89x
EV / Revenue	1.44x	2.17x	2.38x	2.64x	2.06x	2.31x	2.02x	1.37x
EV / EBITDA	9.31x	6.89x	5.15x	9.47x	5.68x	6.07x	5.21x	3.24x
EV / EBIT	-7.99x	57.7x	7.29x	27.3x	8.35x	11.1x	7x	3.83x
EV / FCF	-11.8x	95.5x	25.1x	-10.3x	-49.1x	-16.5x	-60.7x	6.9x
FCF Yield	-8.44%	1.05%	3.98%	-9.75%	-2.04%	-6.07%	-1.65%	14.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.22	-0.09	0.13	-0.09	0.29	0.13	0.319	0.808
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	329.2	343.3	433.3	391.6	525	625.6	722.4	958.9
EBITDA ¹	51.06	108.2	200.7	109	190.1	237.8	280.4	406.5
EBIT ¹	-59.46	12.93	141.8	37.83	129.3	130.4	208.8	343.7
Net income ¹	-53.38	-23.52	36.47	-25.97	82.73	45.26	94.56	191
Net Debt ¹	320.3	278.3	295	465.7	541.4	590.1	608.4	462.8
Reference price ²	0.630	1.660	2.600	1.980	1.860	2.910	2.910	2.910
Nbr of stocks (in thousands)	246,194	281,687	283,956	286,402	289,434	293,306	-	-
Announcement Date	2/20/20	2/24/21	2/22/22	2/24/23	3/8/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TASEKO MINES LIMITED	22.38x	2.31x	6.07x	-	628M
SOUTHERN COPPER CORPORATION	22.07x	6.89x	12.23x	+2.88%	77.91B
KOREA ZINC COMPANY, LTD.	20.47x	1.07x	9.74x	+2.40%	10.35B
BOLIDEN	9.8x	1.13x	5.57x	+3.11%	7.96B
JIANGXI COPPER COMPANY LIMITED	5.39x	0.16x	6.1x	+5.67%	7.63B
SUMITOMO METAL MINING CO., LTD.	11.1x	0.94x	8.46x	+3.23%	7.06B
WESTERN MINING CO.,LTD.	9.78x	-	-	+4.78%	4.8B
JINDUICHENG MOLYBDENUM CO., LTD.	9.66x	-	-	+4.24%	4.29B
MMG LIMITED	15.04x	1.85x	4.21x	-.--%	3.39B
Average	13.97x	2.05x	7.48x	+3.29%	13.78B
Weighted average by Cap.	18.40x	4.98x	10.64x	+3.09%