Company Valuation: Goldquest Mining Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 73.94 33.73 37.62 24.65 80.88 621.9
Change - -54.39% 11.54% -34.48% 228.17% 668.91%
Enterprise Value (EV) 1 58.35 19.66 25.8 15.23 65.56 565.6
Change - -66.3% 31.2% -40.99% 330.6% 762.67%
P/E -45.4x -14.1x -13.9x -9.54x -26x -42.7x
PBR 4.74x 2.39x 3.15x 2.57x 5.26x 11.6x
PEG - -0.3x -1.1x 2.05x -11.66x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -37.8x -8.74x -9.53x -5.28x -23x -47.8x
EV / EBIT -37.4x -8.62x -9.45x -5.24x -22.9x -47.7x
EV / FCF -62.5x -34.9x -20.8x -9.33x -40.3x -232x
FCF Yield -1.6% -2.87% -4.81% -10.7% -2.48% -0.43%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00628 -0.009233 -0.0104 -0.009957 -0.0102 -0.0396
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.542 -2.251 -2.707 -2.883 -2.85 -11.84
EBIT 1 -1.562 -2.282 -2.731 -2.908 -2.867 -11.86
Net income 1 -1.616 -2.396 -2.709 -2.583 -2.695 -11.95
Net Debt 1 -15.6 -14.06 -11.82 -9.422 -15.33 -56.36
Reference price 2 0.2850 0.1300 0.1450 0.0950 0.2650 1.6900
Nbr of stocks (in thousands) 259,442 259,442 259,442 259,442 305,226 368,005
Announcement Date 4/28/21 4/29/22 4/26/23 4/25/24 4/29/25 4/29/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 231M
16.6x3.93x7.1x3.56% 217B
11.07x2.76x5.99x5.31% 161B
14.99x4.31x7.11x3.17% 99.19B
11.87x0.38x6.06x3.46% 87.2B
26.01x6.32x16.77x-.--% 64.2B
55.94x3.17x7.77x2.29% 57.34B
15.68x3.19x6.29x0.58% 32.42B
12.99x4.15x6.39x4.79% 28.2B
13.17x4.76x8.35x3.77% 25.93B
Average 19.81x 3.66x 7.98x 2.99% 77.22B
Weighted average by Cap. 18.13x 3.48x 7.59x 3.4%

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. GQC Stock
  4. Valuation Goldquest Mining Corp.