Norsemont Mining Inc. (NOM.CN) 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

-77.2%

CA$0.15

vs CA$0.65 price

Levered DCF

CA$0.17

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

-1.73

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	-9.18×	-5.71×	-2.87×	-3.42×	-4.33×	-6.24×	-11.67×	-16.36×
P/B	3.08×	0.51×	0.3×	0.77×	1.45×	1.01×	29.67×	-3,092.42×
P/S	0×	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	-8.53×	335.54×	-3.94×	-3.78×	-4.05×	-4.94×	-12.71×	-16.29×
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	3.87×	0.4×	0×	0.02×	1.3×	10.06×	2.29×	0.92×
Debt / equity	0.23×	0.12×	0.06×	0.05×	0×	0×	0×	0×
Interest coverage	-8.77×	-8.39×	-11.35×	-39.18×	-1,183.25×	0×	0×	-211.53×
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	-32.6%	-8.9%	-10.4%	-22.4%	-33.6%	-16.1%	-220.0%	18907.5%
Return on invested capital	-14.1%	-6.8%	-8.5%	-20.5%	-33.5%	-11.2%	-220.0%	18981.6%
Return on assets	-17.6%	-7.2%	-8.7%	-19.7%	-31.2%	-15.7%	-124.5%	-963.7%
Free cash flow yield	-6.6%	-17.3%	-10.5%	-22.7%	-16.1%	-24.0%	-3.3%	-5.3%
Earnings yield	-10.6%	-17.5%	-34.8%	-29.2%	-23.2%	-15.9%	-7.4%	-6.1%
Enterprise value	CA$63.8M	CA$13.6M	CA$8.1M	CA$19.9M	CA$38.2M	CA$27.5M	CA$4.2M	CA$4.1M
Net debt / EBITDA	1.69×	47.01×	-0.62×	-0.24×	0.27×	1.37×	0.79×	0.08×
Cash conversion cycle (days)	-23,508	0	-20,760	-14,705	-18,714	-50,902	-83,346	-23,728