Company Valuation: Montage Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 67.23 107.5 131.6 724.6 3,599 6,998 - -
Change - 59.97% 22.37% 450.59% 396.71% 94.43% - -
Enterprise Value (EV) 1 67.23 107.5 125 559.1 3,313 7,170 6,676 6,458
Change - 59.97% 16.25% 347.2% 492.54% 116.45% -6.9% -3.27%
P/E -2.91x -7.44x -5.07x -8.32x -51.1x -45.7x 11.1x 47.6x
PBR - - - - - - - -
PEG - 0.1x -0.1x -0.1x 2.3x -0.5x -0x -0.6x
Capitalization / Revenue - - - - - 28.6x 3.45x 3.79x
EV / Revenue - - - - - 29.3x 3.29x 3.5x
EV / EBITDA -2.88x -12.5x -7.29x -9.5x -92.4x 85.4x 5.26x 5.33x
EV / EBIT -2.86x -12.2x -7.19x -9.45x -89.7x 54.3x 4.16x 4.09x
EV / FCF -2.95x - -7.03x -6.07x -6.12x -10.8x 8.99x 6.71x
FCF Yield -33.9% - -14.2% -16.5% -16.3% -9.28% 11.1% 14.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.22 -0.09 -0.14 -0.25 -0.1932 -0.379 1.564 0.364
Distribution rate - - - - - - - -
Net sales 1 - - - - - 245 2,027 1,845
EBITDA 1 -23.33 -8.619 -17.15 -58.86 -35.84 83.99 1,269 1,211
EBIT 1 -23.51 -8.81 -17.38 -59.15 -36.93 132 1,605 1,579
Net income 1 -23.49 -9.971 -24.42 -67.77 -68.43 -47.51 946.3 802.5
Net Debt 1 - - -6.581 -165.5 -286.3 172.8 -321.6 -539.8
Reference price 2 0.64 0.67 0.71 2.08 9.88 17.31 17.31 17.31
Nbr of stocks (in thousands) 105,040 160,504 185,346 348,345 364,269 404,251 - -
Announcement Date 4/7/22 4/27/23 4/30/24 4/25/25 3/25/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-45.67x29.26x85.37x - 4.91B
11.52x4.24x6.64x0.92% 118B
9.78x1.77x5.77x3.47% 115B
14.51x5.62x7.89x0.97% 91.34B
11.35x2.86x4.4x2.29% 64.45B
28.09x16.73x19.53x0.59% 60.64B
14.8x4.92x6.98x1.84% 47.43B
10.87x3.56x5.27x4.17% 45.97B
29.49x17.47x18.87x0.74% 45.87B
7.53x2.67x3.91x5.67% 31.09B
Average 9.23x 8.91x 16.46x 2.3% 62.54B
Weighted average by Cap. 14.10x 6.14x 8.98x 2.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Montage Gold Corp.

Historical PBR trend

Valuation ratios - PBR - Montage Gold Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Montage Gold Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Montage Gold Corp.

  1. Stock Market
  2. Stocks
  3. MAU Stock
  4. Valuation Montage Gold Corp.