Company Valuation: FireFox Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 17.93 33.67 12.09 17.49 7.115 16.86
Change - 87.76% -64.09% 44.67% -59.32% 137.02%
Enterprise Value (EV) 1 15.89 32.09 11.38 16.46 6.705 12.84
Change - 101.96% -64.55% 44.7% -59.27% 91.48%
P/E -4.69x -5.83x -2.69x -5.58x -3.08x -2.33x
PBR 5.97x 15.8x 6.32x 8.18x 4.04x 3.9x
PEG - -0.3x 0.1x 0.1x 0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -6.09x -6.41x -3.32x -5.67x -3.64x -2.7x
EV / FCF -11.7x -15.2x -4.16x -13.2x -6.73x -13.4x
FCF Yield -8.55% -6.56% -24% -7.59% -14.8% -7.47%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4692 -0.5572 -0.3343 -0.1794 -0.1137 -0.1888
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - -4.971 -3.398 -2.878 -1.821 -4.728
EBIT 1 -2.611 -5.01 -3.431 -2.903 -1.841 -4.747
Net income 1 -2.793 -5.288 -3.582 -3.137 -2.12 -5.2
Net Debt 1 -2.043 -1.579 -0.7137 -1.028 -0.4097 -4.025
Reference price 2 2.2000 3.2500 0.9000 1.0000 0.3500 0.4400
Nbr of stocks (in thousands) 8,150 10,359 13,432 17,489 20,328 38,327
Announcement Date 4/29/21 4/28/22 5/1/23 4/30/24 4/30/25 4/30/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.45M
14.9x5.81x8.27x1.66% 54.63B
32.44x19.47x21.07x0.66% 51.3B
10.46x3.38x4.93x4.79% 40.39B
15.86x4.83x8.28x2.77% 20.39B
12.1x - - 4.93% 17.72B
6.24x1.78x3.35x4.45% 13B
18.58x13.79x16.17x0.69% 6.97B
44.88x6.34x9.83x1.35% 5.07B
Average 19.43x 7.91x 10.27x 2.66% 23.28B
Weighted average by Cap. 18.51x 8.88x 10.99x 2.54%

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