Projected Income Statement: Southern Cross Gold Consolidated Ltd.

Forecast Balance Sheet: Southern Cross Gold Consolidated Ltd.

Fiscal Period: May 2022 2025 2026 2027 2028
Net Debt 1 - - -102 -138 41
Change - - - -35.29% 129.71%
Announcement Date 8/23/22 8/29/25 - - -
1AUD in Million
Estimates

Cash Flow Forecast: Southern Cross Gold Consolidated Ltd.

Fiscal Period: May 2025 2026 2027 2028
CAPEX 1 16.52 11.59 83 240.8
Change - -29.83% 616.1% 190.15%
Free Cash Flow (FCF) 1 -25.49 -28.7 -86.16 -252.1
Change - -12.56% -200.23% -192.58%
Announcement Date 8/29/25 - - -
1CAD in Million
Estimates

Forecast Financial Ratios: Southern Cross Gold Consolidated Ltd.

Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) - - - - - - -
EBIT Margin (%) - - - - - - -
EBT Margin (%) - - - - - - -
Net margin (%) - - - - - - -
FCF margin (%) - - - - - - -
FCF / Net Income (%) - - - 344.05% 1,557.4% 2,940.83% 2,175.09%

Profitability

       
ROA - - - - 0.91% 0.67% -
ROE - - - - 0.9% 0.23% -2%

Financial Health

       
Leverage (Debt/EBITDA) - - - - - - -6.18x
Debt / Free cash flow - - - - - - -0.16x

Capital Intensity

       
CAPEX / Current Assets (%) - - - - - - -
CAPEX / EBITDA (%) - - - -262.81% -164.48% -1,329.28% -3,630.15%
CAPEX / FCF (%) - - - -64.79% -40.39% -96.33% -95.53%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - - - - - - -
Change - - - - - - -
EPS 1 -0.036 - - -0.0465 -0.01 -0.02 -0.03
Change - - - - 78.49% -100% -50%
Nbr of stocks (in thousands) - - - 252,612 259,491 259,491 259,491
Announcement Date 8/23/22 - - 8/29/25 - - -
1CAD
Estimates
2026 *2027 *
P/E ratio -1,052x -526x
PBR - -
EV / Sales - -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
10.52CAD
Average target price
11.75CAD
Spread / Average Target
+11.69%

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. SXGC Stock
  4. SXGC Stock
  5. Financials Southern Cross Gold Consolidated Ltd.