Company Valuation: Mount Everest Gold Group Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 573.3 1,805 667.9 297.8 204.7 2,762
Change - 214.88% -63% -55.42% -31.24% 1,249.01%
Enterprise Value (EV) 1 -63.47 1,515 310.3 11.94 -117.8 2,289
Change - 2,486.25% -79.51% -96.15% -1,086.34% 2,043.57%
P/E -16.1x 25,584x -26.1x -8.51x -8.83x 26.8x
PBR 0.41x 1.29x 0.49x 0.22x 0.16x 1.83x
PEG - -255x 0x -0.2x 0.3x -0x
Capitalization / Revenue 1.65x 4.96x 0.37x 0.59x 1.3x 5.67x
EV / Revenue -0.18x 4.16x 0.17x 0.02x -0.75x 4.7x
EV / EBITDA -8.03x 116x -13.3x -0.32x -11.1x 21.8x
EV / EBIT -15.7x 193x -11.1x -0.29x -16.7x 22.6x
EV / FCF -1.52x -4.4x 3.66x -0.25x -1.85x 18.5x
FCF Yield -65.7% -22.7% 27.3% -407% -54.2% 5.39%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0288 0.000057 -0.0207 -0.0283 -0.0187 0.0819
Distribution rate - - - - - -
Net sales 1 347.8 364.2 1,790 500.5 157.6 487
EBITDA 1 7.908 13.04 -23.3 -37.42 10.6 105.1
EBIT 1 4.033 7.841 -27.94 -41.41 7.045 101.5
Net income 1 -35.6 0.071 -25.6 -35 -23.19 102.8
Net Debt 1 -636.8 -290.6 -357.6 -285.8 -322.5 -472.6
Reference price 2 0.463 1.458 0.540 0.241 0.165 2.193
Nbr of stocks (in thousands) 1,237,875 1,237,875 1,237,875 1,237,875 1,237,875 1,259,575
Announcement Date 4/29/21 5/12/22 4/28/23 4/26/24 4/22/25 4/24/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 249M
26.35x4.01x14.28x3.39% 198B
44.23x5.44x22.38x0.85% 143B
26.2x2.71x17.32x0.77% 73.5B
22.17x1.51x8.53x4.16% 28.37B
38.32x2.13x8.22x1.88% 24.52B
18.45x2.58x11.62x2% 22.91B
14.05x2.74x10.55x1.67% 22.1B
20.48x1.23x10.46x-.--% 14.77B
16.78x2.13x8.52x3.37% 12.57B
Average 25.22x 2.72x 12.43x 2.01% 54.02B
Weighted average by Cap. 30.18x 3.76x 15.76x 2.11%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Mount Everest Gold Group Company Limited

Historical PBR trend

Valuation ratios - PBR - Mount Everest Gold Group Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Mount Everest Gold Group Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Mount Everest Gold Group Company Limited

  1. Stock Market
  2. Stocks
  3. 1815 Stock
  4. Valuation Mount Everest Gold Group Company Limited