Murchison Minerals Ltd. (MUR.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

-59.8%

CA$0.06

vs CA$0.16 price

Levered DCF

CA$0.06

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

-194.26

Distress zone

Rating

C-

Overall 1 / 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	-3.64×	-41.1×	-79.65×	-78.62×	-70.56×	-64.41×	-87.1×	-19.7×
P/B	7.12×	108.52×	95.39×	206.2×	188.56×	67.84×	102.83×	44.04×
P/S	0×	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	-2.87×	-43.19×	-91.18×	-79.08×	-67.48×	-55.92×	-85.47×	111.24×
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	4.43×	5.22×	11.99×	6.29×	5.1×	9.33×	4.37×	7.44×
Debt / equity	0.01×	0.02×	0.01×	0.03×	0.02×	0×	0×	0×
Interest coverage	0×	0×	0×	0×	0×	0×	0×	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	-188.5%	-264.4%	-120.2%	-261.9%	-267.3%	-105.4%	-118.1%	-223.4%
Return on invested capital	-210.8%	-279.6%	-109.9%	-309.6%	-283.3%	-127.2%	-131.5%	-300.7%
Return on assets	-149.6%	-217.9%	-110.1%	-221.0%	-214.1%	-94.5%	-91.2%	-193.4%
Free cash flow yield	-23.1%	-2.2%	-1.1%	-1.5%	-1.4%	-1.6%	-1.1%	-6.6%
Earnings yield	-26.5%	-2.4%	-1.3%	-1.3%	-1.4%	-1.6%	-1.1%	-5.1%
Enterprise value	CA$5.8M	CA$78.4M	CA$203.7M	CA$478.8M	CA$334.2M	CA$133.4M	CA$126.7M	CA$49.9M
Net debt / EBITDA	0.52×	0.39×	0.81×	0.27×	0.35×	0.86×	0.97×	-2.62×
Cash conversion cycle (days)	0	-343	-1,482	-2,649	-2,900	-1,546	-2,397	0