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 1,129 - -
Change - 17.25% -14.89% -26.3% 120.97% -6.46% - -
Enterprise Value (EV) 1 1,014 1,066 937.5 820.8 633.1 547.9 458.1 1,129
Change - 5.18% -12.09% -12.45% -22.87% -13.46% -16.39% 146.43%
P/E 5.92x 5.9x 11.8x 31.2x 13.8x 11.1x 8.47x 6.23x
PBR - - - - - - - -
PEG - 0.4x -0.2x -0.4x 0x 0.7x 0.3x 0.2x
Capitalization / Revenue 0.09x 0.09x 0.08x 0.05x 0.05x 0.05x 0.06x 0.05x
EV / Revenue 0.12x 0.11x 0.1x 0.07x 0.02x 0.03x 0.02x 0.05x
EV / EBITDA 5.23x 4.74x 8.99x 12.7x 3.52x 2.93x 2.25x -
EV / EBIT 6.42x 5.42x 13x 16.8x 4.43x 3.5x 2.62x 4.83x
EV / FCF -11x -30.4x 16.7x 5.79x 0.52x 8.88x 4.01x -
FCF Yield -9.08% -3.29% 5.98% 17.3% 191% 11.3% 24.9% -
Dividend per Share 2 - - - - - 0.8 0.8 0.8
Rate of return - - - - - 2.07% 2.07% 2.07%
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 64.44 179.8 187 203.2 -
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 38.72 38.72 38.72
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.48x9.92x15.17x1.98% 169B
21.76x3.45x8.1x0.86% 99.98B
10.99x1.26x5.24x3.05% 51.02B
23.1x4.84x7.32x1.99% 46.31B
63.35x4.05x12.51x0.07% 21.64B
18.54x3.41x11.63x1.02% 20.71B
7.61x1.39x4.21x0.48% 16.84B
14.3x5.26x9.45x-.--% 17.43B
Average 23.14x 4.20x 9.20x 1.18% 55.42B
Weighted average by Cap. 23.13x 5.84x 10.68x 1.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Gold.com, Inc.

Historical PBR trend

Valuation ratios - PBR - Gold.com, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Gold.com, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Gold.com, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Gold.com, Inc.