Silver Bow Mining Corp. (SBMT) 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

-94.3%

$0.32

vs $5.54 price

Levered DCF

$0.36

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

17.72

Safe zone

Rating

C+

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023
P/E	-12.8×	-67.19×	-238.36×
P/B	6.57×	9.47×	10.03×
P/S	0×	0×	0×
EV / EBITDA	-29.59×	-66.64×	-255.22×
Gross margin	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%
Current ratio	7.26×	0.09×	3.17×
Debt / equity	0×	0.03×	0.03×
Interest coverage	-316.47×	-156×	0×
Dividend yield	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023
Return on equity	-21.6%	-14.4%	-4.2%
Return on invested capital	-21.4%	-14.7%	-4.0%
Return on assets	-20.9%	-12.5%	-4.0%
Free cash flow yield	-1.9%	-2.2%	-1.5%
Earnings yield	-3.3%	-1.5%	-0.4%
Enterprise value	$304.9M	$316.3M	$314.7M
Net debt / EBITDA	1.02×	-0.18×	0.61×
Cash conversion cycle (days)	-15,178	-10,919	-8,197