Company Valuation: Precipitate Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 25 9.636 9.778 8.474 9.126 16.3
Change - -61.45% 1.47% -13.33% 7.69% 78.57%
Enterprise Value (EV) 1 23.45 9.184 3.134 3.027 4.337 12.89
Change - -60.84% -65.87% -3.41% 43.25% 197.28%
P/E -13.8x -5.58x 7.5x 23.6x -7x -8.69x
PBR 7.3x 4.06x 1.69x 1.4x 1.68x 4.08x
PEG - 1.05x -0x -0.3x 0x -0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -14.2x -5.6x -1.19x -2.33x -3.97x -6.48x
EV / FCF -33x -20.9x 11.1x -1.34x -7.35x -15.9x
FCF Yield -3.03% -4.79% 9.03% -74.6% -13.6% -6.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.017 -0.0161 0.01 0.00275 -0.009999 -0.0144
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - -1.622 -2.575 -1.103 -1.089 -1.987
EBIT 1 -1.655 -1.64 -2.632 -1.298 -1.093 -1.99
Net income 1 -1.721 -1.718 1.551 0.3586 -0.7685 -1.876
Net Debt 1 -1.547 -0.4523 -6.643 -5.446 -4.789 -3.403
Reference price 2 0.2350 0.0900 0.0750 0.0650 0.0700 0.1250
Nbr of stocks (in thousands) 106,373 107,068 130,367 130,367 130,367 130,367
Announcement Date 3/29/21 3/29/22 3/28/23 3/29/24 3/25/25 3/25/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 19.09M
11.88x4.39x6.88x0.89% 123B
9.67x1.75x5.71x3.51% 114B
14.86x5.78x8.09x0.87% 94.1B
11.89x3x4.61x2.17% 67.79B
27.92x16.76x19.61x0.58% 61.36B
11.43x3.77x5.51x4% 48.3B
30.56x18.19x19.65x0.71% 47.84B
14.7x4.9x6.97x1.91% 47.41B
8.57x2.79x4.09x5.83% 32.68B
Average 15.72x 6.82x 9.01x 2.28% 63.61B
Weighted average by Cap. 14.88x 6.11x 8.55x 2.02%

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. PRG Stock
  4. Valuation Precipitate Gold Corp.