Valuation Independence Gold Corp.

Stocks

Market Closed - Toronto S.E. 15:59:59 2026-10-01 EDT			5-day change	1st Jan Change
0.1500 ^CAD	-3.23%		-16.67%	+42.86%

09-30	Independence Gold to Raise CA$6 Million Via Non-Brokered Equity Financing	MT
09-24	Independence Gold Corp. Confirms Balrog Vein At Depth and Intercepts 3.11 G/T Gold and 48.69 G/T Silver over 8.03 Metres At the Tommy Vein, 3Ts Project, Bc	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	13.14	10.38	17.61	40.84	43.81	26.96
Change	-	-21%	69.69%	131.88%	7.28%	-38.45%
Enterprise Value (EV) ¹	10.99	8.953	16.55	37.65	34.3	20.71
Change	-	-18.57%	84.88%	127.45%	-8.89%	-39.61%
P/E	-8.6x	-0.99x	-6.18x	-8.93x	-6.3x	-3.93x
PBR	0.99x	1.67x	3.08x	5.38x	3.38x	2.7x
PEG	-	-0x	0.1x	-0.3x	-0.5x	0.3x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-8.78x	-3.45x	3.99x	-10.7x	-6.34x	-3.19x
EV / EBIT	-8.6x	-1x	-7.63x	-10.4x	-6.31x	-3.18x
EV / FCF	-28.3x	11.8x	-16.4x	-20.5x	-18.6x	-5.19x
FCF Yield	-3.53%	8.46%	-6.08%	-4.88%	-5.38%	-19.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.018	-0.1009	-0.0218	-0.0274	-0.0309	-0.0267
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-1.252	-2.596	4.146	-3.533	-5.412	-6.497
EBIT ¹	-1.278	-8.913	-2.171	-3.631	-5.438	-6.523
Net income ¹	-1.19	-8.946	-2.28	-3.807	-5.456	-6.036
Net Debt ¹	-2.142	-1.426	-1.059	-3.19	-9.509	-6.25
Reference price ²	0.1550	0.1000	0.1350	0.2450	0.1950	0.1050
Nbr of stocks (in thousands)	84,749	103,782	130,448	166,677	224,658	256,805
Announcement Date	4/28/21	4/28/22	4/4/23	4/24/24	4/22/25	4/16/26

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INDEPENDENCE GOLD CORP.	-	-	-	-	28.82M
BHP GROUP LIMITED	16.47x	3.89x	7.03x	3.58%	215B
RIO TINTO PLC	11.22x	2.77x	6.05x	5.25%	161B
GRUPO MÉXICO, S.A.B. DE C.V.	14.85x	4.27x	7.04x	3.21%	98.27B
GLENCORE PLC	11.78x	0.38x	6.02x	3.46%	86.51B
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.37x	6.24x	16.25x	-.--%	62.7B
ANGLO AMERICAN PLC	51.66x	3.18x	7.79x	2.27%	57.75B
TECK RESOURCES LIMITED	15.73x	3.2x	6.3x	0.58%	32.38B
FRESNILLO PLC	12.35x	3.92x	6.04x	5.05%	26.69B
HINDUSTAN ZINC LIMITED	12.65x	4.56x	8.01x	3.92%	24.91B
Average	19.12x	3.60x	7.84x	3.04%	76.56B
Weighted average by Cap.	17.71x	3.44x	7.49x	3.42%