Valuation Bellevue Gold Limited

Equities

Market Closed - Australian S.E. Other stock markets 02:10:04 2024-09-13 EDT			5-day change	1st Jan Change
1.240 ^AUD	+5.53%		+9.25%	-25.97%

09-09	Bellevue Gold Starts Underground Decline at Western Australia Project	MT
09-02	Bellevue Gold Returns to Profit in Fiscal 2024	MT

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	725.6	815.8	660.1	1,435	2,102	1,587	-	-
Change	-	12.43%	-19.09%	117.44%	46.42%	-24.48%	-	-
Enterprise Value (EV) ¹	701.4	722.9	543.7	1,497	2,270	1,670	1,595	1,504
Change	-	3.06%	-24.79%	175.34%	51.63%	-26.4%	-4.5%	-5.69%
P/E ratio	-110x	-65.1x	-35.6x	-55.7x	28.3x	11.5x	8.64x	9.11x
PBR	7.6x	3.7x	1.88x	3.36x	3.75x	1.85x	1.51x	1.3x
PEG	-	-1.2x	-1.5x	-2.1x	-0x	0.2x	0.3x	-1.77x
Capitalization / Revenue	-	-	1,865x	687x	7.04x	2.71x	2.27x	2.08x
EV / Revenue	-	-	1,536x	717x	7.61x	2.85x	2.28x	1.97x
EV / EBITDA	-125x	-60.9x	-32.9x	-60x	20.2x	5.8x	4.35x	3.8x
EV / EBIT	-119x	-56.8x	-30.9x	-56.4x	28x	9.04x	6.94x	6.66x
EV / FCF	-	-11.4x	-4.77x	-5.72x	-28.4x	60.1x	12.1x	8x
FCF Yield	-	-8.76%	-21%	-17.5%	-3.52%	1.66%	8.29%	12.5%
Dividend per Share ²	-	-	-	-	-	-	-	0.02
Rate of return	-	-	-	-	-	-	-	1.61%
EPS ²	-0.0096	-0.0146	-0.018	-0.0228	0.0631	0.1079	0.1435	0.1361
Distribution rate	-	-	-	-	-	-	-	14.7%
Net sales ¹	-	-	0.354	2.089	298.4	586.1	699.5	763.5
EBITDA ¹	-5.607	-11.88	-16.52	-24.94	112.3	288.1	366.5	395.6
EBIT ¹	-5.914	-12.72	-17.6	-26.52	81.16	184.8	230	225.9
Net income ¹	-5.687	-12.24	-17.77	-24.79	75.42	138.2	168.3	159.7
Net Debt ¹	-24.24	-92.97	-116.5	61.57	168.2	83.29	8.058	-82.71
Reference price ²	1.060	0.950	0.640	1.270	1.785	1.240	1.240	1.240
Nbr of stocks (in thousands)	684,552	858,787	1,031,432	1,130,180	1,177,342	1,279,999	-	-
Announcement Date	9/23/20	9/22/21	9/28/22	9/20/23	9/1/24	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BELLEVUE GOLD LIMITED	11.49x	2.85x	5.8x	-.--%	1.07B
NEWMONT CORPORATION	19.74x	3.69x	8.13x	+1.86%	61.56B
AGNICO EAGLE MINES LIMITED	23.23x	5.22x	9.48x	+1.82%	41.58B
BARRICK GOLD CORPORATION	17.78x	2.73x	5.57x	+1.93%	36.53B
WHEATON PRECIOUS METALS CORP.	46.69x	21.72x	27.97x	+0.99%	28.4B
KINROSS GOLD CORPORATION	15.87x	2.73x	5.76x	+1.21%	12.09B
ANGLOGOLD ASHANTI PLC	9.76x	2.28x	5.2x	+2.31%	12.03B
NORTHERN STAR RESOURCES LIMITED	16.98x	3.02x	6.22x	+2.87%	12.02B
POLYUS	9.1x	-	-	-	8.72B
Average	18.96x	5.53x	9.27x	+1.62%	23.78B
Weighted average by Cap.	22.25x	6.14x	10.26x	+1.78%