Valuation Lundin Gold Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2025-07-08 EDT			5-day change	1st Jan Change
69.98 ^CAD	-4.37%		-2.24%	+128.25%

07-07	Swedish Stocks in North America — Lucara Diamond Rises 3.9 Percent	FW
07-03	Swedish Stocks in North America — Autoliv Rises 1.2 Percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,515	2,432	3,118	3,934	7,364	17,656	-	-
Change	-	-3.31%	28.21%	26.19%	87.19%	139.75%	-	-
Enterprise Value (EV) ¹	3,491	3,039	3,118	3,985	6,868	16,901	16,606	16,145
Change	-	-12.94%	2.58%	27.82%	72.35%	146.07%	-1.74%	-2.78%
P/E ratio	-41.5x	8.71x	31.5x	16.3x	12.3x	20.2x	19x	19.5x
PBR	3.41x	2.35x	-	3.05x	4.25x	8.56x	7.04x	6.01x
PEG	-	-0x	-0.5x	0x	0x	0.4x	3.04x	-6.91x
Capitalization / Revenue	5.59x	2.61x	2.81x	3.23x	4.35x	8.2x	7.71x	8.14x
EV / Revenue	7.76x	3.26x	2.81x	3.27x	4.05x	7.85x	7.25x	7.44x
EV / EBITDA	15.6x	5.57x	4.9x	5.61x	6.2x	11.3x	10.8x	10.9x
EV / EBIT	22.7x	7.44x	6.86x	7.56x	7.71x	12.8x	11.8x	12.6x
EV / FCF	50.7x	6.62x	6.21x	11.2x	8.96x	18.4x	17.1x	19.1x
FCF Yield	1.97%	15.1%	16.1%	8.94%	11.2%	5.43%	5.84%	5.23%
Dividend per Share ²	-	-	0.405	0.5406	0.8523	2.959	4.31	2.509
Rate of return	-	-	3.06%	3.27%	2.78%	4.04%	5.89%	3.43%
EPS ²	-0.2637	1.196	0.4204	1.012	2.499	3.63	3.857	3.748
Distribution rate	-	-	96.3%	53.4%	34.1%	81.5%	112%	66.9%
Net sales ¹	449.7	933.2	1,111	1,218	1,694	2,153	2,290	2,170
EBITDA ¹	223.3	545.5	636.4	710.1	1,107	1,490	1,534	1,478
EBIT ¹	153.8	408.7	454.2	527	891.3	1,315	1,410	1,277
Net income ¹	-59.21	281.8	99.77	242.3	605	887.8	955.4	913.3
Net Debt ¹	976.2	607.5	-	50.84	-496.1	-755.2	-1,050	-1,511
Reference price ²	10.93	10.42	13.23	16.54	30.66	73.18	73.18	73.18
Nbr of stocks (in thousands)	230,088	233,362	235,647	237,860	240,195	241,265	-	-
Announcement Date	2/24/21	2/23/22	2/23/23	2/22/24	2/21/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LUNDIN GOLD INC.	20.16x	7.85x	11.35x	4.04%	12.94B
NEWMONT CORPORATION	11.35x	3.4x	6.35x	1.66%	66.23B
AGNICO EAGLE MINES LIMITED	18.26x	5.62x	8.82x	1.2%	61.39B
WHEATON PRECIOUS METALS CORP.	39.29x	22.02x	27.83x	0.73%	42.08B
BARRICK MINING CORPORATION	12.26x	2.39x	4.18x	1.95%	37.19B
ANGLOGOLD ASHANTI PLC	8.29x	2.5x	3.91x	6.54%	24.16B
KINROSS GOLD CORPORATION	14.43x	3.1x	5.52x	0.75%	19.74B
NORTHERN STAR RESOURCES LIMITED	27.95x	3.69x	10.75x	3.06%	15.62B
ALAMOS GOLD INC.	22.22x	6.3x	10.17x	0.36%	11.68B
ROYAL GOLD, INC.	21.76x	11.48x	14.34x	1.07%	11.07B
Average	19.59x	6.84x	10.32x	2.14%	30.21B
Weighted average by Cap.	18.75x	6.84x	10.21x	1.91%