Valuation Meryllion Resources Corp.

Stocks

Market Closed - Canadian Securities Exchange 04:18:23 10/11/26 am AEDT			5-day change	1st Jan Change
0.0150 ^CAD	0.00%		0.00%	-75.00%

28/08	Meryllion Resources Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
24/06	Meryllion Resources Corporation Reports Promising Rare Earth Assay Drill Results in Tasmania	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	0.9115	1.667	3.068	0.8967	0.8457	2.265
Change	-	82.87%	84.06%	-70.77%	-5.68%	167.79%
Enterprise Value (EV) ¹	0.884	1.112	3.001	0.869	0.9005	2.463
Change	-	25.8%	169.86%	-71.04%	3.63%	173.51%
P/E	-5.28x	-2.21x	-6.82x	-1.15x	-2.37x	-4.28x
PBR	-9.73x	4.49x	6.08x	-5.97x	17.3x	17x
PEG	-	-0x	0.1x	-0x	0x	0.3x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-7.4x	-2.18x	-10.4x	-1.18x	-2.83x	-6.48x
EV / FCF	-103x	71.1x	-4.18x	5.34x	-3.32x	-5.29x
FCF Yield	-0.97%	1.41%	-23.9%	18.7%	-30.1%	-18.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0189	-0.0362	-0.0161	-0.0261	-0.008453	-0.007015
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-0.2596	0.1601	-
EBIT ¹	-0.1195	-0.5101	-0.2893	-0.7381	-0.3183	-0.3803
Net income ¹	-0.1418	-0.5406	-0.3942	-0.759	-0.3282	-0.4109
Net Debt ¹	-0.0274	-0.5546	-0.0665	-0.0277	0.0548	0.1983
Reference price ²	0.1000	0.0800	0.1100	0.0300	0.0200	0.0300
Nbr of stocks (in thousands)	9,115	20,835	27,889	29,889	42,287	75,494
Announcement Date	28/1/21	18/1/22	25/1/23	25/1/24	28/1/25	27/1/26

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.($)
MERYLLION RESOURCES CORP.	-	-	-	-	1.19M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	26.72x	2.56x	20.75x	1.06%	19.68B
VALTERRA PLATINUM LIMITED	9.09x	2.05x	5.35x	8.01%	19.21B
HECLA MINING COMPANY	19.26x	6.42x	11.73x	0.19%	10.35B
IMPALA PLATINUM HOLDINGS LIMITED	7.57x	1.05x	3.73x	10.98%	10.14B
LYNAS RARE EARTHS LIMITED	27.05x	8x	15.82x	0.32%	9.14B
FIRST MAJESTIC SILVER CORP.	19.95x	-	-	0.38%	7.82B
SIBANYE STILLWATER LIMITED	4.77x	0.78x	2.31x	8.77%	6.95B
MP MATERIALS CORP.	-122.56x	13.87x	51.23x	-.--%	6.73B
Average	-1.02x	4.96x	15.85x	3.71%	10B
Weighted average by Cap.	6.54x	4.12x	14.31x	3.94%