Company Valuation: Liberty Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 278.2 178.1 106.9 99.88 426.5 1,033 - -
Change - -35.98% -39.97% -6.59% 326.99% 142.28% - -
Enterprise Value (EV) 278.2 178.1 94.79 90.3 426.5 1,033 1,033 1,033
Change - -35.98% -46.78% -4.74% 372.25% 142.28% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA -0x -0x -0x -0x -0x -52.5x -61.2x -81.6x
EV / EBIT - - - - - - - -
EV / FCF -0x - -0x -0x -0x -61.2x -73.5x -
FCF Yield -9.63% - -21.2% -20.2% -6.98% -1.63% -1.36% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales - - - - - - - -
EBITDA 1 -31.64 -39.05 -25.68 -24.18 -32.5 -19.69 -16.88 -12.66
EBIT - - - - - - - -
Net income - - -27.32 - -34.97 - - -
Net Debt - - -12.13 -9.574 - - - -
Reference price 2 0.970 0.560 0.310 0.260 0.830 1.910 1.910 1.910
Nbr of stocks (in thousands) 286,823 318,047 344,900 384,135 513,799 540,940 - -
Announcement Date 3/28/22 3/28/23 3/28/24 3/25/25 3/25/26 - - -
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - -.--% 745M
12.06x4.41x6.93x0.89% 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
18.37x4.27x7.75x2.29% 22.73B
19.67x10.22x12.56x0.83% 19.55B
13.27x3.75x7.22x - 19.34B
Average 15.46x 6.13x 8.49x 1.35% 49.16B
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

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LGD Stock
  4. Valuation Liberty Gold Corp.