Company Valuation: Bravada Gold Corporation

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Market Cap 1 13.83 5.371 5.245 6.582 5.185 9.221
Change - -61.15% -2.36% 25.5% -21.23% 77.85%
Enterprise Value (EV) 1 13.11 5.252 4.247 6.574 4.983 8.104
Change - -59.95% -19.12% 54.78% -24.2% 62.63%
P/E -20.5x -3.33x -2.96x -7.27x -9.84x -19.8x
PBR 225x -21.1x 9.34x -21x -20.2x 23.1x
PEG - -0x 0.1x 0.1x 0.2x 0.7x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -37.1x -4.15x -3.6x -10.6x -16.7x -39.2x
EV / EBIT -29.8x -3.65x -3.32x -8.83x -13.7x -22.3x
EV / FCF -27.9x -6.5x -9x -11.2x -35x 1,936x
FCF Yield -3.58% -15.4% -11.1% -8.96% -2.85% 0.05%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0702 -0.1443 -0.1081 -0.055 -0.0284 -0.0202
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3536 -1.266 -1.18 -0.6225 -0.2982 -0.2066
EBIT 1 -0.4396 -1.439 -1.279 -0.7447 -0.3645 -0.3626
Net income 1 -0.6115 -1.593 -1.428 -0.9023 -0.5068 -0.3876
Net Debt 1 -0.712 -0.1198 -0.9971 -0.007537 -0.2017 -1.117
Reference price 2 1.4400 0.4800 0.3200 0.4000 0.2800 0.4000
Nbr of stocks (in thousands) 9,601 11,191 16,389 16,455 18,517 23,053
Announcement Date 11/25/20 11/24/21 11/23/22 11/24/23 11/26/24 11/26/25
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 19.63M
11.65x4.21x6.55x0.93% 119B
14.24x5.55x7.76x0.91% 90.55B
11.98x3.26x4.63x1.96% 73.28B
27.36x16.17x19.71x0.58% 61.04B
12.35x3.92x5.4x4.22% 49.12B
9.34x3.25x4.89x0.53% 32.78B
18.54x4.31x7.81x2.27% 22.83B
18.92x9.98x12.5x0.84% 19.48B
12.35x3.4x5.78x - 17.88B
Average 15.19x 6.01x 8.34x 1.53% 48.57B
Weighted average by Cap. 14.71x 5.93x 8.18x 1.42%

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. BVA Stock
  4. Valuation Bravada Gold Corporation