Financials B2Gold Corp. Nyse

Equities

BTG

CA11777Q2099

Gold

Real-time Estimate Cboe BZX 10:23:56 2024-05-15 EDT 5-day change 1st Jan Change
2.795 USD -0.18% Intraday chart for B2Gold Corp. +6.68% -11.55%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,112 5,881 4,158 3,812 4,110 3,666 - -
Enterprise Value (EV) 1 4,234 5,511 3,560 3,217 4,110 4,941 3,860 4,198
P/E ratio 13.8 x 9.49 x 9.85 x 14.8 x 316 x 13.9 x 7.12 x -
Yield 0.25% 1.97% 4.06% 4.51% - 6.16% 6.16% 5.69%
Capitalization / Revenue 3.56 x 3.29 x 2.36 x 2.2 x 2.12 x 1.95 x 1.5 x 2.07 x
EV / Revenue 3.66 x 3.08 x 2.02 x 1.86 x 2.12 x 2.63 x 1.58 x 2.37 x
EV / EBITDA 6.58 x 4.56 x 3.2 x 3.53 x 3.79 x 5.42 x 2.73 x 4.49 x
EV / FCF 24 x 9.24 x 8.44 x 12.7 x - 74.3 x 7.73 x 9.41 x
FCF Yield 4.16% 10.8% 11.8% 7.89% - 1.35% 12.9% 10.6%
Price to Book 2.08 x - - - - 0.84 x 0.8 x -
Nbr of stocks (in thousands) 1,026,040 1,050,592 1,055,585 1,074,567 1,300,441 1,303,064 - -
Reference price 2 4.008 5.598 3.939 3.547 3.161 2.813 2.813 2.813
Announcement Date 20-02-27 21-02-23 22-02-23 23-02-22 24-02-21 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,156 1,789 1,762 1,733 1,934 1,877 2,440 1,770
EBITDA 1 643.1 1,209 1,111 911.1 1,085 911.9 1,413 934.1
EBIT 1 391.8 907.1 720.7 527.2 682.6 598.6 986.2 349.5
Operating Margin 33.9% 50.71% 40.89% 30.43% 35.29% 31.88% 40.42% 19.75%
Earnings before Tax (EBT) 1 482.4 1,034 726.2 530.6 320.3 614.2 1,043 -
Net income 1 293.4 628.1 420.1 252.9 10.1 259.4 554.3 -6
Net margin 25.39% 35.11% 23.84% 14.6% 0.52% 13.82% 22.72% -0.34%
EPS 2 0.2900 0.5900 0.4000 0.2400 0.0100 0.2025 0.3950 -
Free Cash Flow 1 176.1 596.8 421.8 253.7 - 66.5 499 446.2
FCF margin 15.24% 33.36% 23.93% 14.64% - 3.54% 20.45% 25.21%
FCF Conversion (EBITDA) 27.38% 49.38% 37.96% 27.85% - 7.29% 35.32% 47.77%
FCF Conversion (Net income) 60.02% 95.02% 100.41% 100.34% - 25.63% 90.02% -
Dividend per Share 2 0.0100 0.1100 0.1600 0.1600 - 0.1733 0.1733 0.1600
Announcement Date 20-02-27 21-02-23 22-02-23 23-02-22 24-02-21 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 526.1 365.6 382 392.6 592.5 473.6 470.9 477.9 512 461.4 492.4 452.8 591.9 - -
EBITDA 1 347.6 203.8 183.7 169.3 369.1 279.9 258.4 262.4 284.7 250 214.5 189.5 273.7 347.4 383.4
EBIT 1 227.6 126.5 101.9 60.33 238.5 182.8 163.7 160.8 175.7 159.6 168.4 140.9 253 - -
Operating Margin 43.26% 34.6% 26.66% 15.37% 40.26% 38.6% 34.77% 33.64% 34.31% 34.58% 34.21% 31.12% 42.74% - -
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income 1 136.9 80.72 37.8 -23.41 157.8 85.97 80.42 -43.07 -113.2 39.75 114.5 94.03 178.1 - -
Net margin 26.03% 22.08% 9.9% -5.96% 26.63% 18.15% 17.08% -9.01% -22.12% 8.61% 23.25% 20.77% 30.09% - -
EPS 2 0.1300 0.0800 0.0400 -0.0200 0.1500 0.0800 0.0600 -0.0300 -0.0900 0.0300 0.0364 0.0364 0.0624 - -
Dividend per Share 0.0400 - - - - - - - - - - - - - -
Announcement Date 22-02-23 22-05-03 22-08-03 22-11-01 23-02-22 23-05-09 23-08-02 23-11-08 24-02-21 24-05-07 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 121 - - - - 1,275 194 532
Net Cash position 1 - 370 598 595 - - - -
Leverage (Debt/EBITDA) 0.1885 x - - - - 1.398 x 0.1371 x 0.5695 x
Free Cash Flow 1 176 597 422 254 - 66.5 499 446
ROE (net income / shareholders' equity) 16.3% 27.5% 15.5% 8.62% - 11.8% 19.8% -
ROA (Net income/ Total Assets) 11.2% 20.8% 12.1% - - 6% 8.5% -
Assets 1 2,615 3,023 3,462 - - 4,324 6,521 -
Book Value Per Share 2 1.930 - - - - 3.350 3.530 -
Cash Flow per Share 2 0.4800 0.9000 0.6800 0.5600 - 0.6700 0.7600 0.5800
Capex 1 316 354 302 342 - 817 463 256
Capex / Sales 27.33% 19.78% 17.16% 19.74% - 43.52% 18.97% 14.46%
Announcement Date 20-02-27 21-02-23 22-02-23 23-02-22 24-02-21 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
2.813 USD
Average target price
4.472 USD
Spread / Average Target
+58.96%
Consensus
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW