Company Valuation: Doubleview Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 50.95 48.14 116.3 96.07 120.8 603.7
Change - -5.53% 141.67% -17.42% 25.77% 399.68%
Enterprise Value (EV) 1 48.03 44.96 113 94.86 116.4 597.1
Change - -6.39% 151.25% -16.02% 22.66% 413.19%
P/E -46.5x -15.8x -80.9x -58.1x -61.6x -164x
PBR 5.44x 3.83x 6.66x 4.92x 4.65x 16.4x
PEG - -0x 1.4x -6.27x -8.55x -2.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -41x -18.8x -61.4x -42x -46.9x -134x
EV / EBIT -40.5x -18.8x -61.3x -42x -46.9x -134x
EV / FCF -33.1x -15.7x -24.9x -24.2x -38.7x -81.8x
FCF Yield -3.02% -6.37% -4.02% -4.13% -2.58% -1.22%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.008175 -0.02 -0.008038 -0.008783 -0.009416 -0.0164
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.171 -2.391 -1.84 -2.26 -2.481 -4.456
EBIT 1 -1.186 -2.391 -1.841 -2.26 -2.481 -4.464
Net income 1 -0.9907 -2.392 -1.349 -1.625 -1.845 -3.533
Net Debt 1 -2.928 -3.177 -3.376 -1.207 -4.469 -6.609
Reference price 2 0.380 0.315 0.650 0.510 0.580 2.680
Nbr of stocks (in thousands) 134,089 152,813 178,973 188,365 208,310 225,263
Announcement Date 6/28/21 6/28/22 6/29/23 6/29/24 7/1/25 6/30/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 337M
18x3.7x6.59x3.84% 204B
10.85x2.67x5.72x5.4% 155B
13.45x3.94x6.55x3.48% 89.15B
12.03x0.41x5.79x3.26% 81.44B
22.29x6x13.92x-.--% 58.04B
25.61x2.72x6.98x1.37% 49.01B
14.37x2.73x5.66x0.7% 26.99B
10.32x3.52x5.23x5.44% 24.21B
12.35x4.35x7.64x4.43% 22.74B
Average 15.48x 3.34x 7.12x 3.1% 71.13B
Weighted average by Cap. 15.48x 3.23x 6.88x 3.54%

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. DBG Stock
  4. Valuation Doubleview Gold Corp.