Company Valuation: Intact Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1.455 0.9091 0.3637 0.3637 0.3637 0.3637
Change - -37.5% -60% 0% 0% 0%
Enterprise Value (EV) 1 1.334 0.9478 0.4922 0.5784 0.6368 0.973
Change - -28.95% -48.07% 17.51% 10.09% 52.81%
P/E -4.49x -3.4x -1.51x -1.28x -1.45x -0.58x
PBR 2.46x 2.81x 4.37x -1.82x -0.81x -0.34x
PEG - 0.2x 0.15x -0.1x 0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -3.78x -4.87x - -2.75x -3.9x -11x
EV / EBIT -3.78x -4.18x -1.97x -2.19x -2.92x -1.63x
EV / FCF -2.66x -28.1x -48.9x 25.2x 14.8x -9.87x
FCF Yield -37.7% -3.56% -2.04% 3.97% 6.74% -10.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0178 -0.0147 -0.0132 -0.0156 -0.0138 -0.0346
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3527 -0.1946 - -0.2102 -0.1632 -0.0885
EBIT 1 -0.3527 -0.2265 -0.2497 -0.2643 -0.2178 -0.597
Net income 1 -0.3236 -0.2671 -0.2405 -0.2835 -0.2512 -0.6287
Net Debt 1 -0.1206 0.0387 0.1286 0.2148 0.2731 0.6094
Reference price 2 0.0800 0.0500 0.0200 0.0200 0.0200 0.0200
Nbr of stocks (in thousands) 18,183 18,183 18,183 18,183 18,183 18,183
Announcement Date 7/28/21 7/29/22 7/27/23 7/27/24 7/29/25 7/29/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 262K
12.06x4.41x6.94x0.89% 124B
14.87x5.81x8.11x0.87% 94.42B
11.74x3.03x4.39x1.96% 68.55B
27.36x16.52x19.22x0.58% 60.95B
12.36x3.92x5.41x4.21% 49.16B
9.48x3.21x4.82x0.54% 32.39B
18.41x4.28x7.76x2.29% 22.73B
19.67x10.22x12.56x0.83% 19.55B
13.27x3.75x7.22x - 19.34B
Average 15.47x 6.13x 8.49x 1.52% 49.08B
Weighted average by Cap. 14.96x 6.06x 8.31x 1.39%

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. ITG.H Stock
  4. Valuation Intact Gold Corp.