Company Valuation: Golden Ridge Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 3.947 16.57 6.287 4.091 4.391 4.391
Change - 319.71% -62.05% -34.93% 7.33% 0%
Enterprise Value (EV) 1 3.006 11.84 0.7194 0.2064 1.678 2.24
Change - 293.92% -93.92% -71.32% 713.13% 33.47%
P/E -7.55x -1.78x -3.69x -1.48x -8.04x -8.9x
PBR 0.46x 2.14x 0.77x 0.66x 0.77x 0.72x
PEG - -0x 0x -0x 0.1x 0.92x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -5.11x -15.3x -0.77x -0.72x -2.86x -3.94x
EV / EBIT -4.92x -1.43x -0.41x -0.07x -2.79x -3.8x
EV / FCF -2.48x 12.6x 2.07x -0.16x -1.26x -1.88x
FCF Yield -40.3% 7.95% 48.4% -634% -79.3% -53.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0265 -0.1822 -0.0298 -0.0472 -0.009327 -0.008425
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.5878 -0.7717 -0.9383 -0.2872 -0.5873 -0.5683
EBIT 1 -0.6107 -8.29 -1.752 -2.852 -0.6019 -0.5891
Net income 1 -0.5215 -7.341 -1.701 -2.758 -0.5456 -0.4932
Net Debt 1 -0.941 -4.725 -5.567 -3.885 -2.713 -2.151
Reference price 2 0.2000 0.3250 0.1100 0.0700 0.0750 0.0750
Nbr of stocks (in thousands) 19,735 50,973 57,152 58,441 58,541 58,541
Announcement Date 10/19/20 10/28/21 10/28/22 10/30/23 10/22/24 10/28/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.77x3.87x6.86x3.67% 213B
11.29x2.77x5.93x5.25% 163B
13.6x3.96x6.66x3.72% 88.87B
11.89x0.4x5.55x3.13% 80.35B
20.82x6.08x13.83x0.05% 60.91B
27.78x2.96x7.5x1.34% 54.16B
16.58x3.2x6.82x0.62% 29.69B
11.52x4.06x5.99x4.72% 28.75B
12.96x4.6x8.07x4.43% 23.82B
Average 15.91x 3.54x 7.47x 2.99% 82.48B
Weighted average by Cap. 15.46x 3.38x 7.11x 3.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GLDN Stock
  4. 44GG Stock
  5. Valuation Golden Ridge Resources Ltd.