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.($)
23.68x14.19x15.39x0.84% 40.32B
5.9x2.35x3.26x6.96% 30.81B
13.92x4.15x7.09x3.71% 16.21B
8.38x - - 7.85% 12.81B
5.03x1.57x3.08x5.37% 9.65B
20.08x11.09x13.47x0.77% 6.18B
37.03x4.7x7.23x1.77% 3.77B
5.76x0.44x3.63x9.41% 3.49B
Average 14.97x 5.50x 7.59x 4.58% 15.4B
Weighted average by Cap. 14.62x 7.38x 8.96x 4.1%

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.