Company Valuation: Athena Gold Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 11.98 9.963 4.432 6.769 15.96
Change - -16.82% -55.51% 52.7% 135.72%
Enterprise Value (EV) 1 11.9 10.05 4.43 6.254 10.95
Change - -15.55% -55.94% 41.18% 75.1%
P/E -8.09x -13.7x 6.33x -9.6x -50.5x
PBR 3x 2.01x 0.7x 1.1x 1.92x
PEG -0.2x 0.2x -0x 0x 0.7x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -15.8x -7.74x -5.65x -10.2x -8.32x
EV / FCF -24.2x -21.5x -13.4x -15.4x -18.8x
FCF Yield -4.13% -4.66% -7.45% -6.48% -5.33%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.1548 -0.053 0.0415 -0.0358 -0.009999
Distribution rate - - - - -
Net sales - - - - -
EBITDA - - - - -
EBIT 1 -0.7525 -1.3 -0.7836 -0.6121 -1.316
Net income 1 -1.03 -0.6837 0.6127 -0.6365 -0.1352
Net Debt 1 -0.0728 0.0911 -0.002808 -0.515 -5.005
Reference price 2 1.2517 0.7247 0.2625 0.3440 0.5054
Nbr of stocks (in thousands) 7,561 13,747 16,883 19,677 31,568
Announcement Date 3/31/22 3/15/23 3/29/24 4/9/25 4/10/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.48M
16.38x3.93x7.06x3.55% 218B
11.52x2.85x6.18x5.1% 167B
14.93x4.29x7.08x3.19% 98.79B
12.51x0.39x6.31x3.32% 90.92B
25.97x6.31x16.75x-.--% 64.07B
56.56x3.2x7.84x2.26% 57.98B
15.32x3.12x6.17x0.59% 32B
13.49x4.35x6.68x4.39% 29.56B
12.93x4.63x8.18x3.96% 25.3B
Average 19.96x 3.67x 8.03x 2.93% 78.29B
Weighted average by Cap. 18.21x 3.48x 7.63x 3.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ATHA Stock
  4. Valuation Athena Gold Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!