Company Valuation: GoGold Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 769.3 467 395 421.8 1,022 1,778 - -
Change - -39.29% -15.42% 6.78% 142.25% 73.97% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,513 1,679 1,450
Change - -45.93% -27.66% 19.25% 219.7% 48.09% 10.98% -13.68%
P/E 85.8x 581x -36.1x 181x - 33.1x 42.3x 12.3x
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - -1.9x 0x
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 11x 9.8x 3.72x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 9.34x 9.26x 3.04x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 18.1x 18.4x 4.26x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x 38.2x -13.4x -
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% 2.62% -7.45% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - 0.124 0.097 0.332
Distribution rate - - - - - - - -
Net sales 1 68.73 49.11 40.57 - 100.4 161.9 181.3 477.5
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 83.54 91.03 340.5
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 58.04 41.46 147.9
Net Debt 1 -84.15 -96.54 -127 -102.2 - -264.4 -98.28 -328
Reference price 2 2.770 1.580 1.210 1.280 2.700 4.100 4.100 4.100
Nbr of stocks (in thousands) 277,741 295,600 326,464 329,527 378,444 433,554 - -
Announcement Date 12/16/21 12/22/22 12/19/23 12/12/24 12/11/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.54x3.91x7.07x3.56% 216B
11.1x2.74x5.99x5.35% 160B
15.14x4.35x7.19x3.14% 100B
11.78x0.38x6.03x3.43% 87.17B
25.42x6.26x16.33x-.--% 63.02B
59.3x3.2x7.82x2.27% 58.08B
16.41x3.33x6.52x0.55% 33.64B
12.14x3.85x5.94x5.13% 26.28B
12.47x4.49x7.88x3.98% 24.48B
Average 20.03x 3.61x 7.86x 3.05% 85.42B
Weighted average by Cap. 18.36x 3.45x 7.52x 3.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GGD Stock
  4. GLGDF Stock
  5. Valuation GoGold Resources Inc.