Company Valuation: Patagonia Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 32.76 18.24 5.171 8.88 9.68 127.2
Change - -44.31% -71.66% 71.72% 9.01% 1,213.98%
Enterprise Value (EV) 1 56.86 40.94 34.29 45.7 56.48 177
Change - -28% -16.24% 33.29% 23.58% 213.42%
P/E -6.67x -1.56x -1.23x -1.41x -0.84x -19.9x
PBR 1.44x 0.96x 0.36x 1x -3.27x 6.56x
PEG - -0x 0x -0x -0x 0.4x
Capitalization / Revenue 1.65x 1.01x 0.42x 1.08x 1.1x 14.1x
EV / Revenue 2.86x 2.26x 2.78x 5.56x 6.4x 19.7x
EV / EBITDA 37.7x -10.6x -2.62x -4.49x -7.73x -40.3x
EV / EBIT -33.3x -4.52x -2.11x -3.83x -6.23x -27.9x
EV / FCF -5.99x -11.3x -3.33x -4.58x -13.6x -4.69x
FCF Yield -16.7% -8.84% -30% -21.9% -7.36% -21.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0135 -0.025 -0.009036 -0.0134 -0.0248 -0.0137
Distribution rate - - - - - -
Net sales 1 19.85 18.1 12.34 8.22 8.831 9.006
EBITDA 1 1.509 -3.854 -13.07 -10.17 -7.307 -4.388
EBIT 1 -1.707 -9.061 -16.23 -11.92 -9.066 -6.352
Net income 1 -4.406 -11.17 -4.216 -6.301 -11.55 -6.377
Net Debt 1 24.1 22.69 29.12 36.82 46.8 49.84
Reference price 2 0.0903 0.0391 0.0111 0.0189 0.0208 0.2735
Nbr of stocks (in thousands) 363,030 466,566 466,566 469,069 465,051 465,051
Announcement Date 4/28/21 4/28/22 4/28/23 4/26/24 4/30/25 4/29/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.07x4.01x7.26x3.45% 223B
11.27x2.79x6.11x5.12% 163B
15.22x4.39x7.24x3.12% 101B
11.95x0.38x6.1x3.45% 89.39B
26.63x6.53x17.04x-.--% 66.03B
59.92x3.24x7.93x2.23% 59.08B
16x3.23x6.32x0.53% 32.91B
12.24x3.88x5.98x5.1% 26.45B
12.5x4.51x7.91x3.97% 24.47B
Average 20.31x 3.66x 7.99x 3% 87.28B
Weighted average by Cap. 18.72x 3.53x 7.70x 3.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Patagonia Gold Corp.

Historical PBR trend

Valuation ratios - PBR - Patagonia Gold Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Patagonia Gold Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Patagonia Gold Corp.

  1. Stock Market
  2. Stocks
  3. PGDC Stock
  4. PGDC Stock
  5. Valuation Patagonia Gold Corp.