Loading...

Capstone Mining

DB:OUW
Snowflake Description

Undervalued with reasonable growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
OUW
DB
CA$236M
Market Cap
  1. Home
  2. DE
  3. Materials
Company description

Capstone Mining Corp. engages in the exploration and production of base metals in the United States, Mexico, Canada, and Chile. The last earnings update was 26 days ago. More info.


Add to Portfolio Compare Print
  • Capstone Mining has significant price volatility in the past 3 months.
OUW Share Price and Events
7 Day Returns
-6.2%
DB:OUW
-9.6%
DE Metals and Mining
-0.2%
DE Market
1 Year Returns
-48.4%
DB:OUW
-41.3%
DE Metals and Mining
-10.3%
DE Market
OUW Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Capstone Mining (OUW) -6.2% -17.3% 3.7% -48.4% -13.1% -80%
DE Metals and Mining -9.6% -10.8% -5.5% -41.3% -24.4% -34.4%
DE Market -0.2% -2.4% 4% -10.3% 11.2% 10.8%
1 Year Return vs Industry and Market
  • OUW underperformed the Metals and Mining industry which returned -41.3% over the past year.
  • OUW underperformed the Market in Germany which returned -10.3% over the past year.
Price Volatility
OUW
Industry
5yr Volatility vs Market

Value

 Is Capstone Mining undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Capstone Mining to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Capstone Mining.

DB:OUW Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 9 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 10.2%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:OUW
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Metals and Mining Unlevered Beta Simply Wall St/ S&P Global 1.04
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.035 (1 + (1- 26.5%) (127.36%))
1.673
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.67
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.673 * 5.96%)
10.2%

Discounted Cash Flow Calculation for DB:OUW using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Capstone Mining is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:OUW DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 10.2%)
2019 -1.01 Analyst x7 -0.92
2020 57.74 Analyst x5 47.55
2021 143.70 Analyst x2 107.38
2022 126.75 Analyst x2 85.94
2023 122.40 Analyst x2 75.31
2024 119.49 Est @ -2.38% 66.72
2025 117.58 Est @ -1.6% 59.58
2026 116.35 Est @ -1.05% 53.49
2027 115.58 Est @ -0.67% 48.22
2028 115.12 Est @ -0.4% 43.58
Present value of next 10 years cash flows $586.85
DB:OUW DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= $115.12 × (1 + 0.23%) ÷ (10.2% – 0.23%)
$1,157.01
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $1,157.01 ÷ (1 + 10.2%)10
$438.04
DB:OUW Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $586.85 + $438.04
$1,024.89
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $1,024.89 / 399.60
$4.16
DB:OUW Discount to Share Price
Calculation Result
Exchange Rate USD/CAD
(Reporting currency to currency of TSX:CS)
1.344
Value per Share
(CAD)
= Value per Share in USD x Exchange Rate (USD/CAD)
= $2.56 x 1.344
CA$3.45
Non-primary Listing Adjustment Factor 1 share in DB:OUW represents 0.61695x of TSX:CS
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.61695x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (CAD) x Listing Adjustment Factor
= CA$ 3.45 x 0.61695
€2.13
Value per share (EUR) From above. €2.13
Current discount Discount to share price of €0.36
= -1 x (€0.36 - €2.13) / €2.13
82.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Capstone Mining is available for.
Intrinsic value
>50%
Share price is €0.36 vs Future cash flow value of €2.13
Current Discount Checks
For Capstone Mining to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Capstone Mining's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Capstone Mining's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Capstone Mining's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Capstone Mining's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:OUW PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in USD $0.03
TSX:CS Share Price ** TSX (2019-05-20) in CAD CA$0.59
TSX:CS Share Price converted to USD reporting currency Exchange rate (CAD/ USD) 0.744 $0.44
Europe Metals and Mining Industry PE Ratio Median Figure of 106 Publicly-Listed Metals and Mining Companies 8.99x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 20.17x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Capstone Mining.

DB:OUW PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSX:CS Share Price ÷ EPS (both in USD)

= 0.44 ÷ 0.03

17.3x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Capstone Mining is overvalued based on earnings compared to the Europe Metals and Mining industry average.
  • Capstone Mining is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Capstone Mining's expected growth come at a high price?
Raw Data
DB:OUW PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 17.3x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 9 Analysts
42.3%per year
Europe Metals and Mining Industry PEG Ratio Median Figure of 63 Publicly-Listed Metals and Mining Companies 0.61x
Germany Market PEG Ratio Median Figure of 273 Publicly-Listed Companies 1.53x

*Line of best fit is calculated by linear regression .

DB:OUW PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 17.3x ÷ 42.3%

0.41x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Capstone Mining is good value based on expected growth next year.
Price based on value of assets
What value do investors place on Capstone Mining's assets?
Raw Data
DB:OUW PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in USD $1.89
TSX:CS Share Price * TSX (2019-05-20) in CAD CA$0.59
TSX:CS Share Price converted to USD reporting currency Exchange rate (CAD/ USD) 0.744 $0.44
Germany Metals and Mining Industry PB Ratio Median Figure of 7 Publicly-Listed Metals and Mining Companies 3.02x
Germany Market PB Ratio Median Figure of 576 Publicly-Listed Companies 1.78x
DB:OUW PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSX:CS Share Price ÷ Book Value per Share (both in USD)

= 0.44 ÷ 1.89

0.23x

* Primary Listing of Capstone Mining.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Capstone Mining is good value based on assets compared to the DE Metals and Mining industry average.
X
Value checks
We assess Capstone Mining's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Metals and Mining industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Metals and Mining industry average (and greater than 0)? (1 check)
  5. Capstone Mining has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Capstone Mining expected to perform in the next 1 to 3 years based on estimates from 9 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
42.3%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Capstone Mining expected to grow at an attractive rate?
  • Capstone Mining's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Capstone Mining's earnings growth is expected to exceed the Germany market average.
  • Capstone Mining's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:OUW Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:OUW Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 9 Analysts 42.3%
DB:OUW Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 9 Analysts 8.2%
Germany Metals and Mining Industry Earnings Growth Rate Market Cap Weighted Average 41.6%
Europe Metals and Mining Industry Revenue Growth Rate Market Cap Weighted Average 1%
Germany Market Earnings Growth Rate Market Cap Weighted Average 13.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:OUW Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:OUW Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 561 171 118 3
2022-12-31 571 144 177 3
2021-12-31 524 159 92 7
2020-12-31 451 139 32 9
2019-12-31 425 114 26 9
DB:OUW Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-03-31 421 127 10
2018-12-31 416 131 8
2018-09-30 444 122 61
2018-06-30 450 148 65
2018-03-31 436 123 69
2017-12-31 430 113 45
2017-09-30 467 119 -118
2017-06-30 489 118 -116
2017-03-31 501 115 -141
2016-12-31 529 125 -140
2016-09-30 458 81 -34
2016-06-30 431 57 -213

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Capstone Mining's earnings are expected to grow significantly at over 20% yearly.
  • Capstone Mining's revenue is expected to grow by 8.2% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:OUW Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below

All data from Capstone Mining Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:OUW Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31 0.29 0.29 0.29 1.00
2022-12-31 0.44 0.44 0.44 1.00
2021-12-31 0.23 0.37 0.09 2.00
2020-12-31 0.10 0.16 0.03 3.00
2019-12-31 0.10 0.11 0.09 2.00
DB:OUW Past Financials Data
Date (Data in USD Millions) EPS *
2019-03-31 0.03
2018-12-31 0.02
2018-09-30 0.16
2018-06-30 0.17
2018-03-31 0.18
2017-12-31 0.12
2017-09-30 -0.31
2017-06-30 -0.30
2017-03-31 -0.37
2016-12-31 -0.37
2016-09-30 -0.09
2016-06-30 -0.56

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Capstone Mining is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Capstone Mining's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Capstone Mining has a total score of 4/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Capstone Mining performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Capstone Mining's growth in the last year to its industry (Metals and Mining).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Capstone Mining has delivered over 20% year on year earnings growth in the past 5 years.
  • Capstone Mining's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Capstone Mining's 1-year earnings growth is negative, it can't be compared to the Europe Metals and Mining industry average.
Earnings and Revenue History
Capstone Mining's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Capstone Mining Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:OUW Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 421.05 9.83 17.15
2018-12-31 415.89 8.31 14.57
2018-09-30 444.41 60.89 20.08
2018-06-30 449.74 65.48 28.08
2018-03-31 436.31 68.50 25.73
2017-12-31 430.47 44.73 31.35
2017-09-30 466.94 -118.19 33.39
2017-06-30 488.84 -115.83 28.35
2017-03-31 501.02 -140.57 34.52
2016-12-31 529.40 -140.04 33.02
2016-09-30 458.44 -33.91 29.61
2016-06-30 431.47 -213.05 28.90
2016-03-31 443.77 -198.42 26.42
2015-12-31 420.46 -202.65 27.73
2015-09-30 467.92 -217.29 31.11
2015-06-30 538.88 -49.17 31.64
2015-03-31 598.10 -34.00 34.88
2014-12-31 655.97 -21.14 35.88
2014-09-30 653.25 -10.54 36.91
2014-06-30 548.65 -15.17 39.44
2014-03-31 435.18 -22.36 36.88
2013-12-31 332.05 -10.92 36.20
2013-09-30 267.72 30.46 30.93
2013-06-30 281.42 46.77 30.90
2013-03-31 292.80 49.10 30.32
2012-12-31 305.52 58.04 28.61
2012-09-30 294.52 45.12 27.80
2012-06-30 291.57 54.29 23.66

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Capstone Mining has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Capstone Mining used its assets less efficiently than the Europe Metals and Mining industry average last year based on Return on Assets.
  • Capstone Mining has become profitable over the past 3 years. This is considered to be a significant improvement in its use of capital (Return on Capital Employed).
X
Past performance checks
We assess Capstone Mining's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Metals and Mining industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Capstone Mining has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Capstone Mining's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Capstone Mining's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Capstone Mining is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Capstone Mining's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Capstone Mining's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Capstone Mining Company Filings, last reported 1 month ago.

DB:OUW Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 864.25 223.46 65.98
2018-12-31 852.35 216.97 65.99
2018-09-30 890.21 231.66 53.62
2018-06-30 889.83 271.34 102.80
2018-03-31 885.01 271.02 88.99
2017-12-31 888.00 270.71 116.20
2017-09-30 845.16 294.39 114.25
2017-06-30 830.77 294.12 82.39
2017-03-31 817.24 305.40 109.37
2016-12-31 818.64 324.98 130.35
2016-09-30 996.73 344.39 120.41
2016-06-30 985.47 343.89 100.22
2016-03-31 1,000.84 343.40 121.07
2015-12-31 1,009.04 343.39 101.58
2015-09-30 1,029.07 323.79 108.53
2015-06-30 1,252.18 299.58 97.63
2015-03-31 1,248.71 299.80 122.62
2014-12-31 1,277.24 273.38 150.11
2014-09-30 1,312.24 296.23 176.15
2014-06-30 1,326.99 308.46 128.49
2014-03-31 1,299.21 311.22 135.74
2013-12-31 1,309.66 311.54 104.00
2013-09-30 1,343.68 3.19 457.02
2013-06-30 1,332.51 3.38 459.70
2013-03-31 1,350.07 0.00 485.42
2012-12-31 1,358.36 0.00 499.89
2012-09-30 1,351.73 0.00 509.45
2012-06-30 1,312.50 0.00 489.33
  • Capstone Mining's level of debt (25.9%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (23.9% vs 25.9% today).
  • Debt is well covered by operating cash flow (56.8%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 3.8x coverage).
X
Financial health checks
We assess Capstone Mining's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Capstone Mining has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Capstone Mining's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Capstone Mining dividends.
If you bought €2,000 of Capstone Mining shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Capstone Mining's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Capstone Mining's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:OUW Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below
Germany Metals and Mining Industry Average Dividend Yield Market Cap Weighted Average of 5 Stocks 2.2%
Germany Market Average Dividend Yield Market Cap Weighted Average of 326 Stocks 3.1%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.8%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:OUW Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31
2020-12-31
2019-12-31

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Capstone Mining has not reported any payouts.
  • Unable to verify if Capstone Mining's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Capstone Mining's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Capstone Mining has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Capstone Mining's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Capstone Mining afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Capstone Mining has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Capstone Mining's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Darren Pylot
COMPENSATION $3,070,648
AGE 50
TENURE AS CEO 24.3 years
CEO Bio

Mr. Darren M. Pylot founded Capstone Mining Corp. and has been its Chief Executive Officer since February 13, 1995 and serves as its President. Mr. Pylot serves as the Chief Executive Officer and President of Silverstone Resources Corp. He has been the Chief Financial Officer of S.S.G.I., Inc., since March 6, 2001. He Founded Stealth Investments Corp. and has been its President since March 1996. Since 1994, he has been the President of Serena Resources Ltd. He serves as President of Capstone Canad of Silverstone Resources Corp. He served as the Chief Executive Officer of Phage Therapeutics International Inc. from March 15, 1999 to March 6, 2001 and served as its President since May 26, 1998. He served as the Chief Financial Officer at Phage Therapeutics International Inc. since March 6, 2001. He served as Controller of Ourominas Minerals Inc. from February 1995 to February 1996 and Accountant of Cystallex Mining Co. from October 1991 to January 1995. He has been Chairman of Zena Capital Corp. since June 10, 2009 and Zena Mining Corp. since June 10, 2009. He served as Chairman of East Asia Minerals Corporation until May 3, 2011. He served as a Vice Chairman of Capstone Mining Corp. since February 13, 1995. He has been a Director of Coniagas Resources Ltd since July 2009 and Capstone Mining Corp. since October 23, 2003. He has been a Member of the Board of Directors of Walloper Gold Resources, Ltd. since January 2004; S.S.G.I., Inc. since May 26, 1998; Silverstone Resources Corp. since April 26, 2005; and Serena Resources Ltd. since 1994. He served as an Independent Director of Lithium One Inc. since July 2009. He serves as Director of Capstone Canada. He served as a Director of Sangihe Gold Corporation and Barisan Gold Corporation since March 2, 2011. He served as Director of East Asia Minerals Corporation from January 20, 2004 to May 3, 2011. From January 1997 to August 1999, He served as a Director of Stamford International Inc. He served as a Director of Phage Therapeutics International Inc. since May 26, 1998.

CEO Compensation
  • Darren's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Darren's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Capstone Mining management team in years:

0.3
Average Tenure
50
Average Age
  • The average tenure for the Capstone Mining management team is less than 2 years, this suggests a new team.
Management Team

Darren Pylot

TITLE
President
COMPENSATION
$3M
AGE
50
TENURE
24.3 yrs

Raman Randhawa

TITLE
Chief Financial Officer
COMPENSATION
$1M
TENURE
0.3 yrs

Brad Mercer

TITLE
Senior Vice President of Operations & Exploration
COMPENSATION
$997K
AGE
58
TENURE
0.3 yrs

Paul Jones

TITLE
Vice President of Business Development & Investor Relations
TENURE
0.3 yrs

Wendy King

TITLE
VP of Legal
TENURE
5.3 yrs

Jason Howe

TITLE
Vice President of Corporate Development
COMPENSATION
$787K
AGE
47
TENURE
2.6 yrs

Cindy Burnett

TITLE
Consultant
TENURE
0.3 yrs
Board of Directors Tenure

Average tenure and age of the Capstone Mining board of directors in years:

7.9
Average Tenure
59
Average Age
  • The tenure for the Capstone Mining board of directors is about average.
Board of Directors

George Brack

TITLE
Non-Executive Chairman
COMPENSATION
$325K
AGE
57
TENURE
8.3 yrs

Darren Pylot

TITLE
President
COMPENSATION
$3M
AGE
50
TENURE
15.6 yrs

Dale Peniuk

TITLE
Director
COMPENSATION
$220K
AGE
59
TENURE
10 yrs

Rick Zimmer

TITLE
Director
COMPENSATION
$210K
AGE
69
TENURE
7.9 yrs

Peter Meredith

TITLE
Independent Director
AGE
74
TENURE
0.1 yrs

Bob Gallagher

TITLE
Director
COMPENSATION
$200K
AGE
67
TENURE
2.5 yrs

Yong Park

TITLE
Director
COMPENSATION
$43K
AGE
41
TENURE
1.1 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
25. Jan 19 Buy Wendy King Individual 16. Jan 19 22. Jan 19 58,500 €0.41 €23,915
21. Dec 18 Buy Grm Investments Ltd. Company 21. Dec 18 21. Dec 18 2,650,000 €0.36 €952,904
18. Dec 18 Buy Richard Zimmer Individual 14. Dec 18 14. Dec 18 50,000 €0.34 €16,816
13. Dec 18 Buy George Brack Individual 13. Dec 18 13. Dec 18 200,000 €0.34 €67,628
09. Nov 18 Buy Grm Investments Ltd. Company 09. Nov 18 09. Nov 18 7,302,000 €0.44 €3,184,984
15. Oct 18 Buy George Brack Individual 12. Oct 18 12. Oct 18 200,000 €0.44 €87,261
21. Sep 18 Buy George Brack Individual 20. Sep 18 20. Sep 18 200,000 €0.53 €106,046
27. Aug 18 Buy George Brack Individual 23. Aug 18 23. Aug 18 100,000 €0.54 €54,434
15. Aug 18 Buy Darren Pylot Individual 15. Aug 18 15. Aug 18 25,000 €0.54 €13,414
14. Aug 18 Buy Grm Investments Ltd. Company 10. Aug 18 14. Aug 18 2,800,000 €0.63 €1,759,907
X
Management checks
We assess Capstone Mining's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Capstone Mining has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Capstone Mining Corp. engages in the exploration and production of base metals in the United States, Mexico, Canada, and Chile. The company explores for copper, molybdenum, silver, zinc, lead, iron, and gold deposits. It holds interests in the Pinto Valley, an open pit copper mine located in Arizona, the United States; and the Cozamin, an underground, copper-silver mine located in the state of Zacatecas, Mexico. The company also owns a 70% interest in copper-iron Santo Domingo development project in Region III, Chile. The company is headquartered in Vancouver, Canada.

Details
Name: Capstone Mining Corp.
OUW
Exchange: DB
Founded:
CA$157,052,300
399,597,765
Website: http://www.capstonemining.com
Address: Capstone Mining Corp.
510 West Georgia Street,
Suite 2100,
Vancouver,
British Columbia, V6B 0M3,
Canada
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSX CS New Common Shares The Toronto Stock Exchange CA CAD 22. Jan 2008
OTCPK CSFF.F New Common Shares Pink Sheets LLC US USD 22. Jan 2008
DB OUW New Common Shares Deutsche Boerse AG DE EUR 22. Jan 2008
Number of employees
Current staff
Staff numbers
1,103
Capstone Mining employees.
Industry
Diversified Metals and Mining
Materials
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/20 21:27
End of day share price update: 2019/05/20 00:00
Last estimates confirmation: 2019/05/10
Last earnings filing: 2019/04/24
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

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.