Company Valuation: AltynGold plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2024 2025 2026 2027 2028
Market Cap 1 31.3 52.21 337.6 224.1 - -
Change - - 546.6% -33.6% - -
Enterprise Value (EV) 1 50.59 52.21 351.3 170.9 99.91 27.77
Change - - 572.84% -51.34% -41.55% -72.2%
P/E - 2.63x 7.34x 3.51x 3.48x 3.38x
PBR - - - - - -
PEG - - 0x 0.1x 4.19x 1.09x
Capitalization / Revenue 0.76x - 2.6x 1.34x 1.38x 1.41x
EV / Revenue 1.24x - 2.7x 1.02x 0.61x 0.18x
EV / EBITDA 2.36x - 4.67x 1.79x 1.05x 0.29x
EV / EBIT - - 5.56x 2.05x 1.2x 0.33x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 0.7262 1.682 2.335 2.354 2.428
Distribution rate - - - - - -
Net sales 1 40.92 - 130 167.7 162.6 158.6
EBITDA 1 21.48 - 75.18 95.49 95.49 95.49
EBIT 1 - - 63.22 83.18 83.33 84.08
Net income 1 - 19.85 45.97 67.76 64.29 62.03
Net Debt 1 19.3 - 13.7 -53.19 -124.2 -196.4
Reference price 2 1.145 1.910 12.350 8.200 8.200 8.200
Nbr of stocks (in thousands) 27,333 27,333 27,333 27,333 - -
Announcement Date 6/27/22 4/25/25 4/29/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.68x3.88x6.92x3.71% 215B
11.84x2.83x6.16x5.03% 166B
14.53x4.12x6.83x3.47% 93.27B
12.5x0.42x5.97x2.83% 85.65B
22.47x6.03x14.09x-.--% 58.5B
41.53x2.99x7.33x1.16% 53.84B
13.88x2.88x5.7x0.65% 29.5B
10.5x3.55x5.24x5.81% 24.55B
12.25x4.39x7.8x4.15% 23.87B
Average 17.69x 3.45x 7.34x 2.98% 83.32B
Weighted average by Cap. 17.51x 3.35x 7.15x 3.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA