Company Valuation: Northstar Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026
Market Cap 1 10.18 9.064 3.796 4.473 2.592 7.14
Change - -10.97% -58.12% 17.82% -42.05% 175.48%
Enterprise Value (EV) 1 9.013 8.449 3.626 4.363 2.549 6.55
Change - -6.26% -57.08% 20.3% -41.58% 157.01%
P/E -2.94x -3.59x -2.2x -2.24x -1.56x -4x
PBR 1.95x 1.83x 0.78x 0.98x 0.61x 1.35x
PEG - 0.1x 0x 0.2x 0x 0.3x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -3.21x -3.37x -2.94x -3.31x -2.03x -4.37x
EV / EBIT -3.2x -3.37x -2.94x -3.31x -2.03x -4.37x
EV / FCF -13.4x -5.18x -3.9x -7.14x -4.86x -15x
FCF Yield -7.46% -19.3% -25.6% -14% -20.6% -6.68%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0715 -0.0446 -0.0228 -0.0201 -0.0129 -0.0113
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -2.811 -2.509 -1.233 -1.318 -1.258 -1.5
EBIT 1 -2.812 -2.51 -1.234 -1.319 -1.258 -1.5
Net income 1 -3.007 -2.373 -1.474 -1.542 -1.465 -1.531
Net Debt 1 -1.167 -0.6148 -0.1697 -0.1098 -0.0434 -0.5901
Reference price 2 0.2100 0.1600 0.0500 0.0450 0.0200 0.0450
Nbr of stocks (in thousands) 48,478 56,648 75,922 99,391 129,596 158,670
Announcement Date 8/30/21 8/29/22 8/28/23 8/28/24 8/28/25 8/28/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.57M
12.42x4.62x7.25x0.85% 129B
15.43x6.04x8.43x0.84% 97.96B
12.55x3.14x4.74x2.06% 70.91B
29.53x17.79x20.81x0.54% 65.8B
13.88x4.43x6.17x3.73% 55.19B
10.2x3.47x5.26x0.52% 34.85B
18.67x3.93x8.2x2.1% 24.13B
21.77x11.3x13.88x0.76% 21.53B
14.25x4.05x7.79x - 20.76B
Average 16.52x 6.53x 9.17x 1.42% 52B
Weighted average by Cap. 15.93x 6.48x 8.94x 1.33%

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.