Company Valuation: Comet Lithium Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 10.2 2.735 6.875 11.62 4.754 10.4
Change - -73.18% 151.37% 69.05% -59.1% 118.75%
Enterprise Value (EV) 1 9.14 2.063 5.789 9.167 3.389 10.15
Change - -77.43% 180.58% 58.34% -63.02% 199.57%
P/E -8.02x -3.48x -17.5x -2.54x -4.09x -31.5x
PBR 2.65x 0.68x 1.65x 1.8x 0.65x 1.6x
PEG - 0.1x 0.3x -0x 0.1x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -8.58x -2.88x - -2.83x -2.47x -19.2x
EV / EBIT -8.56x -2.87x -14.5x -2.33x -2.24x -15.2x
EV / FCF -14.7x -5.91x 11.5x -6.06x -5.02x -25.2x
FCF Yield -6.78% -16.9% 8.71% -16.5% -19.9% -3.97%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1134 -0.0603 -0.024 -0.1853 -0.0391 -0.0111
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.066 -0.7168 - -3.235 -1.37 -0.5276
EBIT 1 -1.067 -0.7182 -0.3983 -3.935 -1.51 -0.6679
Net income 1 -1.06 -0.7182 -0.3408 -3.464 -1.001 -0.3297
Net Debt 1 -1.059 -0.6718 -1.086 -2.456 -1.364 -0.2451
Reference price 2 0.9100 0.2100 0.4200 0.4700 0.1600 0.3500
Nbr of stocks (in thousands) 11,208 13,024 16,369 24,729 29,711 29,711
Announcement Date 30/4/21 2/5/22 6/4/23 30/4/24 30/4/25 29/4/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.07M
21.57x8.45x13.08x2.52% 140B
22.42x3.01x7.32x1.04% 82.66B
11.39x1.43x5.43x2.99% 52.57B
35.62x - - 0.41% 24.77B
21.58x3.98x13x0.99% 21.52B
7.54x0.25x7.63x6.11% 17.33B
20.64x - - 2.58% 14.82B
11.72x1.31x5.81x2.96% 14.58B
Average 19.06x 3.07x 8.71x 2.45% 40.86B
Weighted average by Cap. 20.16x 4.91x 9.79x 2.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CLIC Stock
  4. Valuation Comet Lithium Corporation