Company Valuation: Go Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Market Cap 1 3.102 1.557 1.747 1.405 1.066 0.9331
Change - -49.78% 12.14% -19.54% -24.11% -12.5%
Enterprise Value (EV) 1 3.098 1.257 0.2252 -0.5809 0.685 0.6656
Change - -59.43% -82.08% -357.94% 217.92% -2.82%
P/E -5.1x -1.4x -1.48x -0.47x -1.19x -2.3x
PBR 30.1x 4.37x 0.98x 0.89x 1.14x 1.75x
PEG - -0x 0x -0x 0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -7.4x -1.04x -0.34x 0.17x -0.56x -1.56x
EV / EBIT -5.09x -1.04x -0.32x 0.17x -0.55x -1.56x
EV / FCF -12.8x -2.48x -0.63x 0.56x -0.42x 27.5x
FCF Yield -7.81% -40.3% -158% 178% -241% 3.64%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2941 -0.3935 -0.1145 -0.2344 -0.067 -0.0304
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.4186 -1.207 -0.6661 -3.449 -1.228 -0.4256
EBIT 1 -0.6086 -1.209 -0.6961 -3.488 -1.244 -0.4269
Net income 1 -0.6081 -1.076 -0.6422 -2.823 -0.815 -0.405
Net Debt 1 -0.003387 -0.3007 -1.521 -1.986 -0.3815 -0.2675
Reference price 2 1.5000 0.5500 0.1700 0.1100 0.0800 0.0700
Nbr of stocks (in thousands) 2,068 2,832 10,274 12,775 13,330 13,330
Announcement Date 11/30/20 11/24/21 11/21/22 11/28/23 11/15/24 11/7/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.53x3.97x7.13x3.52% 215B
11.44x2.85x6.18x5.14% 165B
14.77x4.24x7x3.22% 96.95B
12.86x0.4x6.44x3.23% 91.17B
26.37x6.4x16.98x-.--% 64.23B
54.81x3.11x7.63x2.34% 55.82B
15.47x3.14x6.23x0.59% 31.72B
13.2x4.25x6.52x4.49% 28.33B
12.98x4.65x8.22x3.94% 24.71B
Average 19.83x 3.67x 8.04x 2.94% 85.8B
Weighted average by Cap. 18.10x 3.48x 7.66x 3.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!