Company Valuation: Gold.com, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 517.8 742.7 870.8 741.1 546.2 1,200 - -
Change - 43.42% 17.25% -14.89% -26.3% 119.64% - -
Enterprise Value (EV) 1 802.6 1,014 1,066 937.5 820.8 1,315 1,299 1,200
Change - 26.34% 5.18% -12.09% -12.45% 60.26% -1.23% -7.66%
P/E 2.61x 5.92x 5.9x 11.8x 31.2x 11.6x 13.7x 9.19x
PBR - - - - - - - -
PEG - -0.2x 0.4x -0.2x -0.4x 0x -0.9x 0.2x
Capitalization / Revenue 0.07x 0.09x 0.09x 0.08x 0.05x 0.05x 0.05x 0.05x
EV / Revenue 0.11x 0.12x 0.11x 0.1x 0.07x 0.05x 0.06x 0.05x
EV / EBITDA 4.95x 5.23x 4.74x 8.99x 12.7x 6.32x 6.6x 5.31x
EV / EBIT 5.3x 6.42x 5.42x 13x 16.8x 7.84x 8.6x 5.51x
EV / FCF -14.7x -11x -30.4x 16.7x 5.79x -42.5x 33.3x -
FCF Yield -6.82% -9.08% -3.29% 5.98% 17.3% -2.35% 3% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 8.895 5.45 6.34 2.75 0.71 3.576 3.03 4.5
Distribution rate - - - - - - - -
Net sales 1 7,613 8,159 9,322 9,699 10,979 26,179 22,631 22,704
EBITDA 1 162.2 193.9 225 104.2 64.44 208 197 226.1
EBIT 1 151.4 157.8 196.9 72.06 48.8 167.7 151.1 217.6
Net income 1 159.6 132.5 156.4 66.25 17.32 95.98 86.55 123.5
Net Debt 1 284.7 271.3 195.7 196.4 274.6 115.7 99.58 -
Reference price 2 23.25 32.25 37.44 32.37 22.18 41.36 41.36 41.36
Nbr of stocks (in thousands) 22,272 23,028 23,261 22,895 24,625 29,004 - -
Announcement Date 9/9/21 8/30/22 8/31/23 8/29/24 9/9/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.58x - - 13.06% 2.63B
Average 4.58x 13.06% 2.63B
Weighted average by Cap. 4.58x 13.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA