Copper Giant Resources Corp. (CGNT.V) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-95.3%

CA$0.04

vs CA$0.95 price

Levered DCF

CA$0.05

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

38.28

Safe zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-3.5×	-1.66×	-0.11×	-0.78×	-2.34×	-1.91×	-2.41×	-11.43×
P/B	7.26×	618.86×	3,380.34×	3,702.89×	3,598.82×	4,858.41×	4,937.59×	2,297.35×
P/S	0×	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	-3.42×	-204.28×	-116.46×	-778.93×	-2,247.23×	-1,725.18×	-2,148.37×	-14,964.23×
Gross margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	2.21×	2.37×	0.34×	0.53×	5.08×	2.22×	2.48×	5.88×
Debt / equity	0.35×	0.04×	1.98×	0.11×	0.03×	0.12×	0.15×	0×
Interest coverage	0×	0×	-120.46×	-342×	-619.49×	-380.51×	-261.52×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-201.2%	-308.6%	-2954.9%	-472.8%	-154.2%	-255.5%	-205.2%	-20.0%
Return on invested capital	-142.2%	-287.5%	-712.7%	-399.7%	-160.0%	-226.3%	-177.3%	-19.9%
Return on assets	-132.0%	-218.7%	-314.0%	-347.4%	-135.6%	-196.4%	-166.0%	-18.8%
Free cash flow yield	-24.8%	-0.4%	-0.5%	-0.1%	-0.0%	-0.1%	-0.0%	-0.0%
Earnings yield	-27.7%	-0.5%	-0.9%	-0.1%	-0.0%	-0.1%	-0.0%	-0.0%
Enterprise value	CA$51.2M	CA$1.7B	CA$866.6M	CA$10.8B	CA$23.7B	CA$10.4B	CA$8.7B	CA$4B
Net debt / EBITDA	0.39×	0.23×	-0×	-0.02×	0.3×	0.1×	0.01×	1.55×
Cash conversion cycle (days)	-3,057	-1,727	-1,057	-544	-887	-467	-518	-45,504