Company Valuation: Nevgold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 20.85 21.01 28.55 18.85 114.4
Change - 0.76% 35.93% -33.98% 506.8%
Enterprise Value (EV) 1 18.39 18.78 28.61 21.02 106.8
Change - 2.13% 52.33% -26.52% 407.84%
P/E -3.46x -6.67x -10.6x -5.37x -12x
PBR 1.99x 1.19x 1.52x 0.83x 3.5x
PEG - 0.1x 0.4x -0.94x -0.1x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -6.5x -7.99x -12.3x -7.06x -13.3x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.1212 -0.0465 -0.0352 -0.0372 -0.0716
Distribution rate - - - - -
Net sales - - - - -
EBITDA -2.826 -2.348 -2.312 -2.283 -4.611
EBIT 1 -2.828 -2.35 -2.318 -2.977 -8.041
Net income 1 -2.894 -2.529 -2.589 -3.467 -7.778
Net Debt 1 -2.456 -2.223 0.0592 2.173 -7.619
Reference price 2 0.420 0.310 0.375 0.200 0.860
Nbr of stocks (in thousands) 49,635 67,760 76,140 94,248 133,000
Announcement Date 4/25/22 4/25/23 4/29/24 4/24/25 4/28/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 232M
19.3x3.98x7.11x3.6% 221B
11.27x2.81x6.12x5.22% 164B
15.53x4.39x7.28x3.25% 99.67B
12.08x0.38x6.09x3.44% 87.28B
25.53x6.96x18.78x-.--% 67B
49.78x3.09x7.58x1.23% 55.89B
14.5x3x5.94x0.62% 31.16B
13.03x4.22x6.36x4.49% 28.75B
12.77x4.58x8.14x3.98% 24.83B
Average 19.31x 3.71x 8.16x 2.87% 77.99B
Weighted average by Cap. 18.41x 3.56x 7.80x 3.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NAU Stock
  4. Valuation Nevgold Corp.