Company Valuation: Gold.com, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 742.7 870.8 741.1 546.2 1,207 1,406 - -
Change - 17.25% -14.89% -26.3% 120.97% 16.49% - -
Enterprise Value (EV) 1 1,014 1,066 937.5 820.8 633.1 824.9 735.1 1,406
Change - 5.18% -12.09% -12.45% -22.87% 30.29% -10.89% 91.26%
P/E 5.92x 5.9x 11.8x 31.2x 13.8x 13.9x 10.5x 7.76x
PBR - - - - - - - -
PEG - 0.4x -0.2x -0.4x 0x 0.9x 0.3x 0.2x
Capitalization / Revenue 0.09x 0.09x 0.08x 0.05x 0.05x 0.07x 0.08x 0.06x
EV / Revenue 0.12x 0.11x 0.1x 0.07x 0.02x 0.04x 0.04x 0.06x
EV / EBITDA 5.23x 4.74x 8.99x 12.7x 3.52x 4.44x 3.6x 5.16x
EV / EBIT 6.42x 5.42x 13x 16.8x 4.43x 5.28x 4.21x 6.02x
EV / FCF -11x -30.4x 16.7x 5.79x 0.52x 13.4x 6.44x -
FCF Yield -9.08% -3.29% 5.98% 17.3% 191% 7.48% 15.5% -
Dividend per Share 2 - - - - - 0.8 0.8 0.8
Rate of return - - - - - 1.66% 1.66% 1.66%
EPS 2 5.45 6.34 2.75 0.71 3.02 3.476 4.573 6.215
Distribution rate - - - - - 23% 17.5% 12.9%
Net sales 1 8,159 9,322 9,699 10,979 25,513 21,465 18,691 24,323
EBITDA 1 193.9 225 104.2 64.44 179.8 186 204 272.3
EBIT 1 157.8 196.9 72.06 48.8 142.8 156.3 174.7 233.7
Net income 1 132.5 156.4 66.25 17.32 82.34 99.66 128.7 171.3
Net Debt 1 271.3 195.7 196.4 274.6 -573.8 -581 -670.8 -
Reference price 2 32.25 37.44 32.37 22.18 41.61 48.22 48.22 48.22
Nbr of stocks (in thousands) 23,028 23,261 22,895 24,625 29,004 29,155 - -
Announcement Date 8/30/22 8/31/23 8/29/24 9/9/25 9/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.73x - - 10.44% 3.31B
13.87x0.04x4.44x - 1.41B
Average 9.80x 0.04x 4.44x 10.44% 2.36B
Weighted average by Cap. 8.16x 0.04x 4.44x 10.44%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!