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 1,300 - -
Change - -39.29% -15.42% 6.78% 142.25% 27.26% - -
Enterprise Value (EV) 685.2 370.5 268 319.6 1,022 1,300 1,300 1,300
Change - -45.93% -27.66% 19.25% 219.7% 27.26% 0% 0%
P/E 85.8x 581x -36.1x 181x - - - -
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - - -
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 7.44x 7.93x 4.38x
EV / Revenue 0x 0x 0x - 0x 7.44x 7.93x 4.38x
EV / EBITDA 0x 0x -0x 0x 0x 12.6x 12.8x 4.66x
EV / EBIT - - - - - - - -
EV / FCF 0x -0x -0x -0x 0x -42.9x -9.19x 5.58x
FCF Yield 2.03% -0.35% -7.57% -7.36% 1.65% -2.33% -10.9% 17.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - - - -
Distribution rate - - - - - - - -
Net sales 1 68.73 49.11 40.57 - 100.4 174.7 164 296.8
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 103.1 101.4 278.9
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 83.59 76.04 170
Net Debt -84.15 -96.54 -127 -102.2 - - - -
Reference price 2 2.770 1.580 1.210 1.280 2.700 3.000 3.000 3.000
Nbr of stocks (in thousands) 277,741 295,600 326,464 329,527 378,444 433,451 - -
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.($)
- - - - 923M
19.13x3.77x6.74x3.81% 209B
11.41x2.7x5.82x5.21% 157B
14.47x4.04x6.82x3.28% 92.89B
12.76x0.42x6.03x3.16% 84B
23.21x6.21x14.51x-.--% 60.44B
30.58x2.94x7.55x1.25% 53.19B
14.17x2.92x5.8x0.64% 29.61B
10.71x3.63x5.32x5.7% 25.03B
12.32x4.12x7.69x4.3% 23.34B
Average 16.53x 3.42x 7.36x 3.04% 73.51B
Weighted average by Cap. 16.63x 3.31x 7.11x 3.42%

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. Valuation GoGold Resources Inc.