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 1,942 - -
Change - -39.29% -15.42% 6.78% 142.25% 90.07% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,678 1,844 1,614
Change - -45.93% -27.66% 19.25% 219.7% 64.2% 9.9% -12.46%
P/E 85.8x 581x -36.1x 181x - 35.8x 46.2x 13.5x
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - -2.1x 0x
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 12.3x 12.1x 5.03x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 10.6x 11.5x 4.18x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 19.5x 20.1x 5.67x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x 42.3x -14.7x -
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% 2.36% -6.78% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - 0.125 0.097 0.333
Distribution rate - - - - - - - -
Net sales 1 68.73 49.11 40.57 - 100.4 158.1 160.2 385.9
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 85.86 91.9 284.7
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 66.55 53.9 153.9
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 4.480 4.480 4.480
Nbr of stocks (in thousands) 277,741 295,600 326,464 329,527 378,444 433,516 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.28x4.14x7.43x3.37% 230B
12.35x3.04x6.6x4.76% 179B
16.11x4.64x7.66x2.95% 107B
13.84x0.42x6.76x3.02% 100B
27.26x6.76x17.75x-.--% 68.95B
60.97x3.44x8.39x1.69% 62.5B
16.66x3.38x6.69x0.54% 35.34B
13.88x4.51x6.86x4.17% 30.74B
13.42x4.82x8.51x3.82% 26.53B
Average 21.31x 3.90x 8.52x 2.7% 93.22B
Weighted average by Cap. 19.47x 3.69x 8.10x 3.09%

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. GGD Stock
  5. Valuation GoGold Resources Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!