Company Valuation: Triple Flag Precious Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,875 2,157 2,692 3,024 6,871 5,792 - -
Change - 15.07% 24.81% 12.31% 127.23% -15.71% - -
Enterprise Value (EV) 1 1,834 2,088 2,692 2,988 6,800 5,969 5,534 5,119
Change - 13.83% 28.94% 10.97% 127.6% -12.22% -7.29% -7.5%
P/E 38.7x 39.6x 74.2x -136x 28.2x 15.2x 23x 16.7x
PBR 1.45x 1.64x - - - - - -
PEG - 3.1x -1.5x 1x -0x 0.3x -0.7x 0.4x
Capitalization / Revenue 12.5x 14.2x 13.2x 11.2x 17.7x 11.9x 10.5x 9.65x
EV / Revenue 12.2x 13.7x 13.2x 11.1x 17.5x 12.2x 10.1x 8.53x
EV / EBITDA 14.9x 17.7x 17x 13.6x 20.9x 14.2x 11.9x 10.1x
EV / EBIT 26.7x 32.6x 66.9x 23x 31.4x 19.1x 18.3x 13.3x
EV / FCF 26.7x 31.6x -73.2x 19.2x 72.2x -40.6x 12.7x 10.8x
FCF Yield 3.75% 3.17% -1.37% 5.22% 1.39% -2.47% 7.88% 9.23%
Dividend per Share 2 0.095 0.2 0.205 0.215 0.225 0.235 0.24 0.24
Rate of return 0.79% 1.44% 1.53% 1.43% 0.68% 0.84% 0.85% 0.85%
EPS 2 0.31 0.35 0.18 -0.11 1.18 1.85 1.22 1.68
Distribution rate 30.6% 57.1% 114% -195% 19.1% 12.7% 19.7% 14.3%
Net sales 1 150.4 151.9 204 269 388.7 488.1 549.4 600
EBITDA 1 123.5 117.7 158.5 220.2 325 419.5 463.8 508.8
EBIT 1 68.74 64.11 40.26 130 216.5 312.3 302.4 383.5
Net income 1 45.53 55.09 36.28 -23.08 240 382.1 250.8 347
Net Debt 1 -40.4 -69.18 - -36.24 -71.28 177 -258 -673
Reference price 2 12.00 13.85 13.36 15.01 33.26 28.12 28.12 28.12
Nbr of stocks (in thousands) 156,193 155,717 201,570 201,433 206,562 206,003 - -
Announcement Date 2/22/22 2/21/23 2/21/24 2/19/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.2x12.23x14.23x0.84% 5.79B
11.43x4.13x6.46x0.99% 111B
9.46x1.65x5.47x3.54% 106B
14x5.27x7.44x0.98% 83.61B
10.66x2.77x4.28x2.38% 60.91B
25.42x14.97x17.92x0.67% 52.87B
28.99x17.54x18.9x0.78% 43.46B
9.91x3.14x4.7x4.59% 40.36B
13.21x4.24x6.1x2.32% 40.77B
7.23x2.54x3.75x5.8% 29.47B
Average 14.55x 6.85x 8.93x 2.29% 57.44B
Weighted average by Cap. 13.82x 5.64x 7.97x 2.15%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Triple Flag Precious Metals Corp.

Historical PBR trend

Valuation ratios - PBR - Triple Flag Precious Metals Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Triple Flag Precious Metals Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Triple Flag Precious Metals Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Triple Flag Precious Metals Corp.
  1. Stock Market
  2. Stocks
  3. TFPM Stock
  4. Valuation Triple Flag Precious Metals Corp.