Company Valuation: Prosper Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 8.294 15.54 7.199 4.51 4.787 2.79
Change - 87.38% -53.68% -37.36% 6.16% -41.72%
Enterprise Value (EV) 1 5.984 11.93 6.847 4.361 4.3 2.628
Change - 99.38% -42.61% -36.31% -1.4% -38.89%
P/E -5.03x -1.58x -1.29x -1.85x -2.36x -1.46x
PBR 2.59x 3x 3.95x 2.64x 2.39x 2.13x
PEG - -0x 0x 0x 0.1x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -6.94x -1.4x -1.21x -1.77x -2.17x -1.51x
EV / EBIT -6.08x -1.38x -1.19x -1.72x -1.91x -1.33x
EV / FCF -8.95x -3.36x -4.23x -3.71x -3.72x -3.34x
FCF Yield -11.2% -29.7% -23.6% -26.9% -26.9% -29.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1213 -0.4247 -0.2323 -0.0757 -0.0402 -0.0308
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.8621 -8.513 -5.66 -2.465 -1.985 -1.741
EBIT 1 -0.9849 -8.647 -5.747 -2.542 -2.247 -1.97
Net income 1 -1.011 -8.673 -5.524 -2.418 -1.646 -1.82
Net Debt 1 -2.31 -3.611 -0.3524 -0.1491 -0.4879 -0.1628
Reference price 2 0.6100 0.6700 0.3000 0.1400 0.0950 0.0450
Nbr of stocks (in thousands) 13,597 23,196 23,996 32,211 50,394 62,007
Announcement Date 2/26/21 2/25/22 2/3/23 2/16/24 2/14/25 2/27/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.53M
24.32x14.52x15.68x0.84% 40.29B
6.22x2.39x3.36x6.7% 30.5B
13.84x4.08x6.98x3.7% 15.87B
9.31x - - 7.07% 14.23B
4.96x1.53x3.03x5.48% 9.38B
19.25x11.56x14.37x0.81% 5.89B
32.91x4.74x7.25x1.74% 3.9B
6.36x0.48x3.97x8.62% 3.79B
Average 14.65x 5.61x 7.81x 4.37% 13.76B
Weighted average by Cap. 14.81x 7.53x 9.14x 3.98%

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. PGX Stock
  4. Valuation Prosper Gold Corp.