Company Valuation: Dynasty Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2.612 6.061 4.317 11.61 8.613 14.42
Change - 132.01% -28.76% 168.99% -25.83% 67.42%
Enterprise Value (EV) 1 2.297 5.546 3.261 8.45 6.38 11.06
Change - 141.5% -41.21% 159.13% -24.49% 73.29%
P/E -13.1x -13x -15.1x -54.8x -17.7x -39.7x
PBR 2.32x 3.4x 1.58x 2.03x 1.54x 2.08x
PEG - -0.1x 0.3x 1.3x -0x 1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -12.6x -15.2x -14.2x -26.6x -11.3x -41.1x
EV / FCF 102x -30.6x 14.9x -19.8x -75.1x 53.4x
FCF Yield 0.98% -3.26% 6.72% -5.04% -1.33% 1.87%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.006855 -0.0131 -0.005968 -0.003468 -0.007925 -0.004911
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.1818 -0.3655 -0.2289 -0.3181 -0.5638 -0.2692
Net income 1 -0.1864 -0.4054 -0.2034 -0.1945 -0.4845 -0.3281
Net Debt 1 -0.3157 -0.5145 -1.057 -3.164 -2.233 -3.364
Reference price 2 0.0900 0.1700 0.0900 0.1900 0.1400 0.1950
Nbr of stocks (in thousands) 29,026 35,652 47,972 61,124 61,524 73,951
Announcement Date 4/30/21 4/29/22 4/28/23 4/29/24 4/23/25 4/30/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.03M
13.04x4.83x7.58x0.81% 135B
16.15x6.33x8.85x0.8% 103B
12.96x3.26x4.91x2.01% 73.35B
31.99x19.24x22.51x0.5% 71.28B
13.93x4.36x6.23x3.52% 55.4B
10.49x3.58x5.43x0.5% 35.85B
18.03x3.8x7.93x2.17% 23.46B
22.5x11.68x14.35x0.73% 22.24B
14.81x4.21x8.11x - 21.59B
Average 17.10x 6.81x 9.54x 1.38% 54.05B
Weighted average by Cap. 16.72x 6.89x 9.46x 1.26%

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. DYG Stock
  4. Valuation Dynasty Gold Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!