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 1,617 - -
Change - -39.29% -15.42% 6.78% 142.25% 58.23% - -
Enterprise Value (EV) 685.2 370.5 268 319.6 1,022 1,617 1,617 1,617
Change - -45.93% -27.66% 19.25% 219.7% 58.23% 0% 0%
P/E 85.8x 581x -36.1x 181x - - - -
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - - -
Capitalization / Revenue 11,193,011x 9,509,491x 9,737,672x - 10,182,206x - - 5,452,967x
EV / Revenue - - - - - - - 5,452,967x
EV / EBITDA 0x 0x -0x 0x 0x 15.7x 16x 5.8x
EV / EBIT - - - - - - - -
EV / FCF 0x -0x -0x -0x 0x -53.3x -11.4x 6.93x
FCF Yield 2.03% -0.35% -7.57% -7.36% 1.65% -1.88% -8.75% 14.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - - - -
Distribution rate - - - - - - - -
Net sales 68.73 49.11 40.57 - 100.4 - - 296.5
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 103.1 101.3 278.8
EBIT 10.33 -4.194 - - - - - -
Net income 9.142 0.9427 -10.58 - 23.99 - - 169.8
Net Debt -84.15 -96.54 -127 -102.2 - - - -
Reference price 2 2.770 1.580 1.210 1.280 2.700 3.730 3.730 3.730
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.($)
- - - - 1.16B
20.68x4.06x7.26x3.52% 226B
11.97x2.96x6.47x4.9% 174B
15.9x4.52x7.5x3.17% 102B
12.25x0.38x6.14x3.44% 88.22B
24x6.4x14.96x-.--% 62.49B
47.44x3.2x7.84x1.77% 58.16B
15.26x3.15x6.24x0.59% 32.64B
12.98x4.18x6.29x4.53% 28.48B
13.65x4.92x8.74x3.72% 26.68B
Average 19.35x 3.75x 7.94x 2.85% 79.99B
Weighted average by Cap. 18.72x 3.59x 7.61x 3.29%

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.