Valuation Compass Gold Corporation

Stocks

Delayed Toronto S.E. 15:55:46 2026-08-12 EDT			5-day change	1st Jan Change
0.1500 ^CAD	0.00%		0.00%	-9.09%

08-05	Compass Gold Corp. Reports Final Diamond Drilling Assays At Massala Prospect, Intersecting 8.35M At 2.82 G/T Au	CI
06-01	Compass Gold Corp Reports Strong Gold Recoveries from Metallurgical Testing and Completes Phase 1 Resource Definition Diamond Drilling At Massala	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	14.74	15.57	7.048	7.278	18.19	20.71
Change	-	5.69%	-54.75%	3.27%	150%	13.82%
Enterprise Value (EV) ¹	10.89	14.5	6.709	7.734	19.4	20.48
Change	-	33.2%	-53.74%	15.27%	150.89%	5.56%
P/E	-12.2x	-12.8x	-2.2x	-10.6x	-24x	-8.88x
PBR	0.68x	0.68x	0.33x	0.34x	0.89x	0.95x
PEG	-	0.9x	-0x	0.1x	-2.2x	-0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-12.5x	-15.3x	-2.3x	-13.2x	-35.6x	-11.1x
EV / FCF	-2.46x	-2.81x	-10.7x	-8.02x	-72.1x	-135x
FCF Yield	-40.6%	-35.6%	-9.31%	-12.5%	-1.39%	-0.74%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0164	-0.0141	-0.0341	-0.006587	-0.007298	-0.0186
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-0.684	1.646	-	-1.292
EBIT ¹	-0.8707	-0.9499	-2.917	-0.5874	-0.5458	-1.837
Net income ¹	-0.906	-1.108	-3.099	-0.6843	-0.7588	-2.13
Net Debt ¹	-3.847	-1.07	-0.3385	0.4558	1.208	-0.2276
Reference price ²	0.2000	0.1800	0.0750	0.0700	0.1750	0.1650
Nbr of stocks (in thousands)	73,675	86,523	93,970	103,970	103,970	125,507
Announcement Date	4/20/21	5/2/22	5/1/23	4/30/24	4/30/25	4/30/26

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPASS GOLD CORPORATION	-	-	-	-	16.6M
NEWMONT CORPORATION	11.69x	4.27x	6.61x	0.92%	120B
AGNICO EAGLE MINES LIMITED	14.38x	5.61x	7.83x	0.9%	91.33B
BARRICK MINING CORPORATION	11.39x	2.98x	4.31x	1.89%	67.39B
WHEATON PRECIOUS METALS CORP.	26.88x	16.23x	18.89x	0.59%	59.88B
ANGLOGOLD ASHANTI PLC	12.2x	3.87x	5.34x	4.27%	48.53B
KINROSS GOLD CORPORATION	9.31x	3.14x	4.73x	0.55%	31.83B
NORTHERN STAR RESOURCES LIMITED	18.79x	4.38x	7.94x	2.24%	23.16B
ROYAL GOLD, INC.	19.27x	10x	12.29x	0.85%	19.15B
COEUR MINING, INC.	13.02x	3.67x	7.07x	-	18.97B
Average	15.22x	6.02x	8.33x	1.53%	48.03B
Weighted average by Cap.	14.65x	5.93x	8.11x	1.4%