Company Valuation: Freeman Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 39.07 61.03 27.67 15.81 20.13 61.53
Change - 56.21% -54.67% -42.86% 27.35% 205.58%
Enterprise Value (EV) 1 34.01 40.98 22.46 13.51 15.72 53.5
Change - 20.5% -45.18% -39.84% 16.36% 240.29%
P/E -2.28x -11.2x 38x -9.46x -455x -8.59x
PBR 2.94x 2.34x 0.98x 0.59x 0.66x 1.57x
PEG - 0.1x -0x 0x 4.6x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -8.27x -12.8x - - - -
EV / EBIT -7.94x -12.1x -7.3x -7.99x -12.2x -12x
EV / FCF -6.16x 40.5x -1.3x -5.29x -6.61x -9.91x
FCF Yield -16.2% 2.47% -76.7% -18.9% -15.1% -10.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2101 -0.0414 0.005522 -0.0127 -0.000231 -0.0233
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -4.113 -3.208 - - - -
EBIT 1 -4.283 -3.378 -3.076 -1.691 -1.284 -4.463
Net income 1 -11.25 -3.49 0.7264 -1.671 -0.0322 -5.433
Net Debt 1 -5.067 -20.06 -5.205 -2.298 -4.411 -8.022
Reference price 2 0.4800 0.4650 0.2100 0.1200 0.1050 0.2000
Nbr of stocks (in thousands) 81,400 131,256 131,751 131,751 191,751 307,626
Announcement Date 2/24/21 2/10/22 2/16/23 2/20/24 2/20/25 2/17/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.62x4.04x7.21x3.56% 225B
11.38x2.83x6.17x5.17% 166B
15.61x4.42x7.32x3.23% 100B
12.2x0.38x6.13x3.4% 88.11B
25.89x6.77x16.81x-.--% 67B
50.82x3.15x7.75x1.21% 57.05B
14.8x3.06x6.06x0.61% 31.82B
13.26x4.3x6.49x4.39% 29.27B
12.9x4.63x8.23x3.94% 25.08B
Average 19.61x 3.73x 8.02x 2.83% 87.65B
Weighted average by Cap. 18.70x 3.58x 7.70x 3.29%

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. FMAN Stock
  4. 3WU Stock
  5. Valuation Freeman Gold Corp.