RE:RE:RE:RE:RE:RE:New Price TargetsYou are looking at EV / OCF (enterprise value divided by 2021 after-tax operating cash flow) I assume given CS is ~US$235M in 2021 and US$305M in 2022 according to their corporate presentation assuming $3.50/Ib copper. Just flagging that your numerator is in CAD and your denominator is in USD.
I think your HBM number is too high for 2021... it's more like US$425M. I guess we'll see when they announce their guidance for the year. I do think their 2022 is ~US$650M due to Pampacancha and a full year of gold production at New Brittania.
Also, keep in mind HBM pays ~US$80M annually in interest on debt these days whereas Capstone will be very small given their net debt zero position.
GuyMining