Marimaca Copper Corp.

DB:E2E1 Stock Report

Market Cap: €335.5m

Marimaca Copper Valuation

Is E2E1 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Book vs Peers

  • Price-To-Book vs Industry

  • Price-To-Book vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of E2E1 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: E2E1 (€3.28) is trading below our estimate of fair value (€66.1)

Significantly Below Fair Value: E2E1 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for E2E1?

Key metric: As E2E1 is unprofitable and pre-revenue we use its Price-To-Book Ratio for relative valuation analysis.

The above table shows the Price to Book ratio for E2E1. This is calculated by dividing E2E1's market cap by their current book value.
What is E2E1's PB Ratio?
PB Ratio3.1x
BookUS$112.91m
Market CapUS$350.07m

Price to Book Ratio vs Peers

How does E2E1's PB Ratio compare to its peers?

The above table shows the PB ratio for E2E1 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PBEstimated GrowthMarket Cap
Peer Average1.2x
NDA Aurubis
0.7x-5.3%€3.4b
EIS Eisen- und Hüttenwerke
2.2xn/a€211.2m
SIM0 SIMONA
0.9xn/a€345.0m
UZU Uzin Utz
0.9x2.1%€242.1m
E2E1 Marimaca Copper
3.1x76.0%€503.1m

Price-To-Book vs Peers: E2E1 is expensive based on its Price-To-Book Ratio (3.1x) compared to the peer average (1.2x).

Price to Book Ratio vs Industry

How does E2E1's PB Ratio compare vs other companies in the European Metals and Mining Industry?

21 CompaniesPrice / BookEstimated GrowthMarket Cap
E2E1 3.1xIndustry Avg. 0.9xNo. of Companies29PB00.61.21.82.43+
21 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Book vs Industry: E2E1 is expensive based on its Price-To-Book Ratio (3.1x) compared to the European Metals and Mining industry average (0.9x).

Price to Book Ratio vs Fair Ratio

What is E2E1's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

E2E1 PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio3.1x
Fair PB Ration/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate E2E1's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst E2E1 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€3.28
€4.38
+33.5%
11.2%€5.52€4.01n/a7
Dec ’25€3.18
€4.35
+36.7%
11.3%€5.48€3.88n/a7
Nov ’25€2.68
€4.22
+57.5%
11.6%€5.32€3.69n/a7
Oct ’25€2.60
€4.08
+57.0%
8.8%€4.84€3.65n/a7
Sep ’25€2.54
€4.06
+60.0%
8.8%€4.85€3.65n/a7
Aug ’25€2.64
€4.18
+58.4%
9.0%€5.00€3.71n/a7
Jul ’25€2.54
€4.11
+61.7%
4.9%€4.42€3.75n/a6
Jun ’25€2.60
€4.08
+56.8%
4.7%€4.38€3.74n/a6
May ’25€2.64
€4.12
+56.0%
4.8%€4.42€3.76n/a6
Apr ’25n/a
€3.94
0%
6.9%€4.14€3.42n/a6
Mar ’25n/a
€3.93
0%
6.8%€4.14€3.41n/a6
Feb ’25€2.20
€3.89
+76.7%
7.3%€4.10€3.32n/a6
Jan ’25n/a
€4.33
0%
22.8%€6.62€3.34n/a7
Dec ’24n/a
€4.32
0%
22.4%€6.58€3.31€3.187
Nov ’24n/a
€4.46
0%
22.5%€6.81€3.40€2.687
Oct ’24n/a
€4.57
0%
21.6%€6.86€3.58€2.607
Sep ’24n/a
€4.41
0%
21.6%€6.63€3.46€2.547
Aug ’24n/a
€4.38
0%
21.4%€6.56€3.42€2.647
Jul ’24n/a
€4.30
0%
23.1%€6.60€3.13€2.547
Jun ’24n/a
€4.33
0%
22.7%€6.57€3.11€2.607
May ’24n/a
€4.30
0%
24.2%€6.47€3.05€2.646
Apr ’24n/a
€3.84
0%
9.3%€4.19€3.12n/a6
Mar ’24n/a
€3.87
0%
9.2%€4.21€3.13n/a6
Feb ’24n/a
€3.82
0%
9.0%€4.14€3.11€2.206
Jan ’24n/a
€3.76
0%
9.2%€4.15€3.10n/a6
Dec ’23n/a
€3.78
0%
8.3%€4.18€3.23n/a5

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/20 00:30
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Marimaca Copper Corp. is covered by 10 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Michael CurranBeacon Securities Limited
Alexander Robert PearceBMO Capital Markets Equity Research
Dalton BarettoCanaccord Genuity