Company Valuation: Independence Gold Corp.

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

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.74M
19.62x4.04x7.21x3.56% 225B
11.38x2.83x6.17x5.17% 166B
15.61x4.42x7.32x3.23% 100B
12.2x0.38x6.13x3.4% 88.11B
25.89x6.77x16.81x-.--% 67B
50.82x3.15x7.75x1.21% 57.05B
14.8x3.06x6.06x0.61% 31.82B
13.26x4.3x6.49x4.39% 29.27B
12.9x4.63x8.23x3.94% 25.08B
Average 19.61x 3.73x 8.02x 2.83% 78.89B
Weighted average by Cap. 18.70x 3.58x 7.70x 3.29%

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. IGO Stock
  4. Valuation Independence Gold Corp.