Valuation Scorpio Gold Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets 14:52:29 2026-06-18 EDT			5-day change	1st Jan Change
0.2160 ^USD	-4.64%		-5.68%	-15.29%

06-09	Scorpio Gold Reports Drilling Results From Phase Two Program At Manhattan District Project	CI
06-08	Scorpio Gold Corp Reports Drilling Results from Phase Two Drill Program At Manhattan District Project	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	12.92	9.22	6.234	3.832	8.638	68.94
Change	-	-28.64%	-32.38%	-38.53%	125.41%	698.06%
Enterprise Value (EV) ¹	8.774	9.391	8.953	8.006	9.658	61.11
Change	-	7.03%	-4.67%	-10.58%	20.64%	532.71%
P/E	-6.46x	-1.9x	-2.43x	-1.49x	-0.4x	25.2x
PBR	1.23x	1.43x	1.29x	1.38x	24.7x	3.67x
PEG	-	-0x	0x	0.1x	-0x	-0x
Capitalization / Revenue	2.6x	2.85x	-	-	-	-
EV / Revenue	1.77x	2.9x	-	-	-	-
EV / EBITDA	-5.25x	-2.61x	-3.04x	-3.63x	-2.21x	-10.4x
EV / EBIT	-4.53x	-1.57x	-2.99x	-3.62x	-0.59x	-9.36x
EV / FCF	-7.64x	-3.97x	-3.49x	-13.9x	12.4x	-6.15x
FCF Yield	-13.1%	-25.2%	-28.6%	-7.19%	8.04%	-16.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1639	-0.3743	-0.1096	-0.0963	-0.1656	0.009999
Distribution rate	-	-	-	-	-	-
Net sales ¹	4.971	3.236	-	-	-	-
EBITDA ¹	-1.671	-3.595	-2.945	-2.204	-4.365	-5.868
EBIT ¹	-1.938	-5.976	-2.991	-2.209	-16.43	-6.525
Net income ¹	-1.418	-4.676	-2.21	-2.273	-15.25	3.106
Net Debt ¹	-4.147	0.171	2.719	4.174	1.02	-7.83
Reference price ²	1.0595	0.7112	0.2660	0.1439	0.0660	0.2516
Nbr of stocks (in thousands)	12,195	12,964	23,437	26,637	130,833	273,982
Announcement Date	4/28/21	4/28/22	5/31/23	4/30/24	4/30/25	4/24/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEWMONT CORPORATION	9.67x	3.56x	5.33x	1%	110B
AGNICO EAGLE MINES LIMITED	11.85x	4.56x	6.29x	1%	83.34B
BARRICK MINING CORPORATION	10.31x	2.85x	4.15x	2.15%	67.67B
WHEATON PRECIOUS METALS CORP.	24.07x	13.84x	16.47x	0.63%	55.6B
ANGLOGOLD ASHANTI PLC	9.4x	3.26x	4.66x	5.18%	45.94B
KINROSS GOLD CORPORATION	8.53x	2.86x	4.35x	0.56%	31.85B
NORTHERN STAR RESOURCES LIMITED	17.9x	4.11x	7.68x	2.38%	21.58B
ROYAL GOLD, INC.	17.04x	9.08x	10.86x	0.89%	18.23B
COEUR MINING, INC.	10.49x	2.91x	4.5x	-	18.11B
Average	13.25x	5.23x	7.14x	1.72%	50.3B
Weighted average by Cap.	12.55x	5.04x	6.86x	1.6%