Company Valuation: DRDGOLD Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 503.6 914.1 741.8 1,150 1,848 2,079 - -
Change - 81.49% -18.85% 54.99% 60.71% 12.54% - -
Enterprise Value (EV) 1 503.6 914.1 741.8 1,077 1,678 1,788 1,638 1,765
Change - 81.49% -18.85% 45.16% 55.8% 6.59% -8.4% 7.78%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 1.78x 3.12x 2.12x 2.58x 2.69x 2.93x 2.48x 2.51x
EV / Revenue 1.78x 3.12x 2.12x 2.41x 2.44x 2.52x 1.95x 2.13x
EV / EBITDA - - - 5.63x 4.39x 4.8x 3.71x 4.47x
EV / EBIT - - - 6.52x 4.23x 4.86x 4.02x 4.4x
EV / FCF - - - 15.2x 12.7x 13.1x 6.08x 8.56x
FCF Yield - - - 6.6% 7.86% 7.62% 16.5% 11.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 283.5 292.7 349.1 446.1 686.2 709 840 829
EBITDA 1 - - - 191.2 382.1 372.9 442 395.3
EBIT 1 - - - 165.2 396.8 368.2 407 401.1
Net income - - - - - - - -
Net Debt 1 - - - -72.88 -170 -291 -441.2 -313.7
Reference price 2 5.87 10.62 8.61 13.33 21.30 23.97 23.97 23.97
Nbr of stocks (in thousands) 85,798 86,069 86,150 86,244 86,740 86,740 - -
Announcement Date 9/26/22 8/23/23 8/21/24 8/20/25 8/18/26 - - -
1USD in Million2
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.58x4.27x6.64x0.96% 113B
9.47x1.7x5.48x3.5% 111B
14.82x5.6x7.88x1.01% 88.08B
11.26x2.87x4.36x2.33% 62.79B
26.14x15.55x18.47x0.65% 54.93B
29.47x17.91x19x0.77% 44.18B
10.32x3.32x4.98x4.48% 42.67B
13.26x4.27x6.13x2.09% 41.36B
7.55x2.66x3.9x5.54% 31.05B
Average 14.87x 6.46x 8.54x 2.37% 65.46B
Weighted average by Cap. 14.15x 5.76x 8.09x 2.12%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DRDGOLD Limited

Historical PBR trend

Valuation ratios - PBR - DRDGOLD Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DRDGOLD Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DRDGOLD Limited