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 1,383 - -
Change - -39.29% -15.42% 6.78% 142.25% 35.32% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,117 1,267 1,026
Change - -45.93% -27.66% 19.25% 219.7% 9.32% 13.41% -19.03%
P/E 85.8x 581x -36.1x 181x - 21.1x 23.3x 6.66x
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - -2.51x 0x
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 7.68x 7.7x 3.52x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 6.21x 7.06x 2.61x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 10.3x 12x 3.63x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x -37.4x -8.92x 4.4x
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% -2.67% -11.2% 22.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - 0.151 0.137 0.479
Distribution rate - - - - - - - -
Net sales 1 68.73 49.11 40.57 - 100.4 180 179.5 393
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 108.3 105.2 282.3
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 83.59 76.64 171.3
Net Debt 1 -84.15 -96.54 -127 -102.2 - -265.6 -115.8 -356.9
Reference price 2 2.770 1.580 1.210 1.280 2.700 3.190 3.190 3.190
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 6.21x10.32x - 978M
17.69x3.74x6.67x3.81% 206B
10.91x2.65x5.75x5.37% 156B
13.38x3.95x6.61x3.74% 88.67B
12.4x0.4x5.75x3.02% 80.26B
23.34x6.25x14.45x-.--% 60.79B
26.52x2.86x7.36x1.3% 52.07B
15.55x3.06x6.41x0.64% 29.34B
10.79x3.76x5.57x5.03% 26.07B
12.77x4.51x7.95x4.28% 23.78B
Average 15.93x 3.74x 7.68x 3.02% 72.41B
Weighted average by Cap. 15.73x 3.31x 7.06x 3.48%

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.