Company Valuation: Galore Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2.791 4.969 2.484 1.657 2.66 3.546
Change - 78.04% -50% -33.29% 60.47% 33.33%
Enterprise Value (EV) 1 2.877 4.933 3.282 1.759 2.816 3.74
Change - 71.45% -33.48% -46.4% 60.11% 32.81%
P/E -6.12x -5.6x -2.08x -1.93x -26x -3.46x
PBR 0.73x 1.22x 0.82x 0.77x 1.16x 2.8x
PEG - -0.1x -0.1x 0.1x 0.3x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -7.44x -7.47x - - - -
EV / EBIT -7.39x -7.45x -4.81x -3.55x -5.54x -7.63x
EV / FCF 16.9x 142x 2.19x 0.99x 8.71x 2.14x
FCF Yield 5.92% 0.7% 45.7% 101% 11.5% 46.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00327 -0.005353 -0.007224 -0.005171 -0.000577 -0.005778
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3868 -0.66 - - - -
EBIT 1 -0.3893 -0.6626 -0.6821 -0.4957 -0.5085 -0.4901
Net income 1 -0.4391 -0.799 -1.197 -0.8567 -0.1005 -1.024
Net Debt 1 0.0865 -0.0355 0.7974 0.1015 0.1566 0.194
Reference price 2 0.0200 0.0300 0.0150 0.0100 0.0150 0.0200
Nbr of stocks (in thousands) 139,539 165,625 165,625 165,731 177,301 177,301
Announcement Date 7/29/21 7/29/22 7/28/23 9/27/24 7/29/25 7/30/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.26M
12.53x4.33x6.73x0.92% 119B
9.16x1.66x5.33x3.62% 107B
15x5.67x7.98x0.99% 89.2B
11.37x3.05x4.74x2.31% 67.1B
26.64x17.03x20.2x0.63% 60.05B
29.79x19.1x20.26x0.76% 47B
10.52x3.37x5.05x4.4% 43.48B
13.42x4.33x6.22x2.06% 41.87B
7.65x2.69x3.95x5.47% 31.62B
Average 15.12x 6.80x 8.94x 2.35% 60.66B
Weighted average by Cap. 14.56x 6.16x 8.53x 2.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Galore Resources Inc.

Historical PBR trend

Valuation ratios - PBR - Galore Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Galore Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Galore Resources Inc.

  1. Stock Market
  2. Stocks
  3. GRI Stock
  4. Valuation Galore Resources Inc.