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 1,834 - -
Change - -39.29% -15.42% 6.78% 142.25% 79.47% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,569 1,735 1,506
Change - -45.93% -27.66% 19.25% 219.7% 53.59% 10.58% -13.24%
P/E 85.8x 581x -36.1x 181x - 33.8x 43.6x 12.7x
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - -1.9x 0x
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 11.8x 11.6x 4.25x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 10.1x 10.9x 3.49x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 19.3x 19.9x 4.62x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x 39.6x -13.9x -
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% 2.53% -7.2% -
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 - 100.4 155.3 158.7 431.9
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 81.11 87.32 325.8
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 58.34 41.67 148.6
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 4.230 4.230 4.230
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 9.92x18.28x - 1.29B
16.34x3.87x6.99x3.62% 213B
11.07x2.75x5.99x5.31% 160B
14.86x4.27x7.05x3.2% 98.36B
11.68x0.37x5.99x3.52% 85.81B
25.87x6.35x16.55x-.--% 63.95B
54.94x3.12x7.65x2.33% 56.32B
15.47x3.15x6.21x0.59% 31.92B
12.35x3.93x6.05x5.04% 26.8B
12.87x4.65x8.15x3.86% 25.31B
Average 19.49x 4.24x 8.89x 3.05% 76.3B
Weighted average by Cap. 17.88x 3.45x 7.52x 3.44%

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.