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 6,967 - -
Change - 15.07% 24.81% 12.31% 127.23% 1.39% - -
Enterprise Value (EV) 1 1,834 2,088 2,692 2,988 6,800 7,138 6,708 6,305
Change - 13.83% 28.94% 10.97% 127.6% 4.97% -6.02% -6.01%
P/E 38.7x 39.6x 74.2x -136x 28.2x 18.6x 26.8x -
PBR 1.45x 1.64x - - - - - -
PEG - 3.1x -1.5x 1x -0x 0.3x -0.9x -
Capitalization / Revenue 12.5x 14.2x 13.2x 11.2x 17.7x 13.5x 10.8x 12x
EV / Revenue 12.2x 13.7x 13.2x 11.1x 17.5x 13.8x 10.4x 10.8x
EV / EBITDA 14.9x 17.7x 17x 13.6x 20.9x 16.2x 13.3x 12.2x
EV / EBIT 26.7x 32.6x 66.9x 23x 31.4x 21.3x 15.6x 17.6x
EV / FCF 26.7x 31.6x -73.2x 19.2x 72.2x -49.4x 14.4x 14x
FCF Yield 3.75% 3.17% -1.37% 5.22% 1.39% -2.02% 6.94% 7.16%
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% 0.69% 0.71% 0.71%
EPS 2 0.31 0.35 0.18 -0.11 1.18 1.82 1.26 -
Distribution rate 30.6% 57.1% 114% -195% 19.1% 12.9% 19% -
Net sales 1 150.4 151.9 204 269 388.7 517.7 646.5 583
EBITDA 1 123.5 117.7 158.5 220.2 325 441.4 503.9 518.2
EBIT 1 68.74 64.11 40.26 130 216.5 335.5 431.2 359
Net income 1 45.53 55.09 36.28 -23.08 240 376.4 476.9 -
Net Debt 1 -40.4 -69.18 - -36.24 -71.28 171 -259 -662
Reference price 2 12.00 13.85 13.36 15.01 33.26 33.82 33.82 33.82
Nbr of stocks (in thousands) 156,193 155,717 201,570 201,433 206,562 206,003 - -
Announcement Date 22/2/22 21/2/23 21/2/24 19/2/25 18/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.58x13.79x16.17x0.69% 6.97B
14.89x5.81x8.27x1.66% 54.61B
32.21x19.33x20.91x0.67% 50.94B
10.92x3.56x5.13x4.78% 42.94B
16.59x5.07x8.68x2.66% 21.49B
12.43x - - 4.8% 18.2B
5.62x1.72x3.25x4.91% 12.74B
47.28x6.7x10.4x1.28% 5.38B
8.96x1.96x3.96x1.35% 4.38B
Average 18.61x 7.24x 9.60x 2.53% 24.18B
Weighted average by Cap. 18.38x 8.65x 10.78x 2.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TFPM Stock
  4. Valuation Triple Flag Precious Metals Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!