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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 243M
19.3x3.98x7.11x3.6% 221B
11.27x2.81x6.12x5.22% 164B
15.53x4.37x7.24x3.25% 99.67B
12.08x0.38x6.09x3.44% 87.28B
25.39x6.93x16.84x-.--% 66.64B
49.78x3.09x7.58x1.23% 55.89B
14.5x3x5.94x0.62% 31.16B
13.03x4.22x6.36x4.49% 28.75B
12.77x4.58x8.14x3.98% 24.83B
Average 19.29x 3.71x 7.94x 2.87% 77.96B
Weighted average by Cap. 18.39x 3.56x 7.63x 3.32%

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.