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.($)
- - - - 58.08M
15.81x3.7x6.71x3.67% 206B
10.2x2.44x5.39x5.86% 141B
13.27x3.91x6.46x3.74% 93.36B
10.87x0.36x5.82x3.36% 81.68B
26.18x5.84x15.66x-.--% 58.29B
112.78x2.98x7.3x2.3% 53.17B
10.55x2.71x5.15x0.67% 29.74B
10.06x3.7x6.24x4.9% 22.49B
10.27x3.25x4.92x5.97% 22.06B
Average 24.44x 3.21x 7.07x 3.38% 70.76B
Weighted average by Cap. 21.35x 3.16x 6.96x 3.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Freeman Gold Corp.

Historical PBR trend

Valuation ratios - PBR - Freeman Gold Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Freeman Gold Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Freeman Gold Corp.

  1. Stock Market
  2. Stocks
  3. FMAN Stock
  4. Valuation Freeman Gold Corp.