Valuation Mawson Gold Limited

Equities

Market Closed - Toronto S.E. Other stock markets 15:48:06 2024-09-09 EDT			5-day change	1st Jan Change
0.8300 ^CAD	-1.19%		-7.78%	+130.56%

07-08	Southern Cross Gold Ltd. Releases Results from Two Diamond Drill Holes SDDSC119 and SDDSC119W1 from the Apollo Prospect At the 100%-Owned Sunday Creek Project in Victoria, Australia	CI
06-11	Southern Cross Gold Ltd signed a letter of intent to acquire Mawson Gold Limited for approximately CAD 500 million in a reverse merger transaction.	CI

Fiscal Period: Maggio	2018	2019	2020	2021	2022	2023
Capitalization ¹	42.48	27.05	96.37	69.08	49.91	47.17
Change	-	-36.31%	256.22%	-28.32%	-27.75%	-5.49%
Enterprise Value (EV) ¹	31.08	25.21	77.47	61.69	37.77	33.34
Change	-	-18.87%	207.23%	-20.36%	-38.78%	-11.73%
P/E ratio	-14.6x	-7.54x	-32.9x	-23.4x	-12x	-9.49x
PBR	1.23x	0.85x	1.71x	1.28x	0.86x	0.79x
PEG	-	-0.3x	0.6x	60.12x	-0.5x	-0.5x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-13.1x	-6.96x	-27.3x	-21.3x	-12.5x	-6.57x
EV / EBIT	-12.9x	-6.92x	-20.7x	-21x	-12.3x	-5.49x
EV / FCF	-4.72x	-3.04x	-13.8x	-5.87x	-4.31x	-4.41x
FCF Yield	-21.2%	-32.9%	-7.25%	-17%	-23.2%	-22.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0205	-0.0252	-0.0116	-0.0115	-0.0142	-0.0169
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-2.379	-3.621	-2.833	-2.9	-3.024	-5.073
EBIT ¹	-2.413	-3.645	-3.737	-2.935	-3.066	-6.07
Net income ¹	-2.441	-3.574	-2.401	-2.941	-3.884	-4.953
Net Debt ¹	-11.4	-1.84	-18.91	-7.386	-12.14	-13.83
Reference price ²	0.3000	0.1900	0.3800	0.2700	0.1700	0.1600
Nbr of stocks (in thousands)	141,592	142,392	253,615	255,854	293,591	294,811
Announcement Date	18-08-28	19-08-27	20-09-22	21-08-26	22-08-25	23-08-29

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
NEWMONT CORPORATION	19.35x	3.53x	7.88x	+1.97%	58.13B
AGNICO EAGLE MINES LIMITED	21.93x	4.92x	8.94x	+1.95%	38.87B
BARRICK GOLD CORPORATION	15.95x	2.53x	5.15x	+2.08%	33.77B
WHEATON PRECIOUS METALS CORP.	43.41x	20.31x	26.1x	+1.06%	26.55B
ANGLOGOLD ASHANTI PLC	9.44x	2.27x	5.09x	+2.24%	12.02B
NORTHERN STAR RESOURCES LIMITED	16.37x	2.86x	5.91x	+3.02%	11.18B
KINROSS GOLD CORPORATION	13.98x	2.41x	5.06x	+1.40%	10.47B
POLYUS	9.1x	-	-	-	8.76B
Average	18.69x	5.55x	9.16x	+1.96%	24.97B
Weighted average by Cap.	20.98x	5.79x	9.70x	+1.91%