Company Valuation: Labrador Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 34.37 139.2 49.07 26.35 13.6 20.4
Change - 304.85% -64.74% -46.29% -48.39% 50%
Enterprise Value (EV) 1 28.07 105.9 27.71 16.27 -10.61 3.634
Change - 277.26% -73.83% -41.29% -165.24% 134.24%
P/E -11.9x -38.7x -38.9x -33x -0.78x -2.68x
PBR 2.55x 3.12x 1x 0.54x 0.43x 0.86x
PEG - 1.6x 0.6x 0.9x -0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -13.9x -25.2x -22.3x -14.1x 12.6x -1.92x
EV / FCF -37.6x -23x -1.71x -1.46x 2.24x -3.89x
FCF Yield -2.66% -4.34% -58.3% -68.6% 44.7% -25.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.031 -0.0235 -0.007449 -0.004691 -0.1026 -0.0448
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - -1.588 -1.128 -1.122 -0.7804 -1.24
EBIT 1 -2.015 -4.206 -1.245 -1.155 -0.8408 -1.889
Net income 1 -2.049 -2.743 -1.185 -0.7969 -17.44 -7.609
Net Debt 1 -6.299 -33.25 -21.35 -10.08 -24.21 -16.77
Reference price 2 0.3700 0.9100 0.2900 0.1550 0.0800 0.1200
Nbr of stocks (in thousands) 92,894 152,912 169,190 170,010 170,010 170,010
Announcement Date 1/28/21 1/28/22 1/24/23 1/26/24 1/28/25 1/15/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.5x16.71x17.18x0.8% 42.79B
11.66x3.81x5.61x2.45% 40.33B
6.57x2.44x3.47x6.53% 29.62B
14x4.08x7.12x3.7% 15.75B
10.22x - - 6.44% 15.7B
5.9x1.65x3.34x5.29% 9.9B
34.63x5.02x7.77x1.67% 4.05B
Average 15.78x 5.62x 7.41x 3.84% 22.59B
Weighted average by Cap. 15.31x 7.31x 8.71x 3.44%

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. LAB Stock
  4. NKOSF Stock
  5. Valuation Labrador Gold Corp.