Company Valuation: Northstar Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 17.09 10.18 9.064 3.796 4.473 2.592
Change - -40.44% -10.97% -58.12% 17.82% -42.05%
Enterprise Value (EV) 1 16.22 9.013 8.449 3.626 4.363 2.549
Change - -44.44% -6.26% -57.08% 20.3% -41.58%
P/E -6.52x -2.94x -3.59x -2.2x -2.24x -1.56x
PBR 2.9x 1.95x 1.83x 0.78x 0.98x 0.61x
PEG - -0.62x 0.1x 0x 0.2x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -9.26x -3.21x -3.37x -2.94x -3.31x -2.03x
EV / EBIT -9.25x -3.2x -3.37x -2.94x -3.31x -2.03x
EV / FCF -10x -13.4x -5.18x -3.9x -7.14x -4.86x
FCF Yield -9.99% -7.46% -19.3% -25.6% -14% -20.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0683 -0.0715 -0.0446 -0.0228 -0.0201 -0.0129
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.752 -2.811 -2.509 -1.233 -1.318 -1.258
EBIT 1 -1.754 -2.812 -2.51 -1.234 -1.319 -1.258
Net income 1 -1.961 -3.007 -2.373 -1.474 -1.542 -1.465
Net Debt 1 -0.8704 -1.167 -0.6148 -0.1697 -0.1098 -0.0434
Reference price 2 0.4450 0.2100 0.1600 0.0500 0.0450 0.0200
Nbr of stocks (in thousands) 38,412 48,478 56,648 75,922 99,391 129,596
Announcement Date 9/4/20 8/30/21 8/29/22 8/28/23 8/28/24 8/28/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.13M
12.07x4.39x6.81x0.89% 123B
14.49x5.65x7.89x0.89% 92.03B
11.01x3.01x4.32x1.88% 65.94B
27.36x16.52x19.23x0.58% 60.96B
12.51x3.97x5.48x4.16% 49.74B
9.45x3.2x4.81x0.54% 32.3B
18.63x4.33x7.85x2.26% 22.93B
19.91x10.34x12.71x0.82% 19.78B
13.11x3.7x6.49x - 19.1B
Average 15.39x 6.12x 8.40x 1.51% 48.6B
Weighted average by Cap. 14.84x 6.05x 8.24x 1.38%

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. NSG Stock
  4. Valuation Northstar Gold Corp.