Projected Income Statement: Turaco Gold Limited

Forecast Balance Sheet: Turaco Gold Limited

Fiscal Period: December 2023 2024 2025 2026 2027 2028
Net Debt 1 - - -68.1 -40.9 -35.7 144
Change - - - 39.92% 12.71% 503.36%
Announcement Date 3/28/24 3/31/25 3/30/26 - - -
1AUD in Million
Estimates

Cash Flow Forecast: Turaco Gold Limited

Fiscal Period: December 2024 2025 2026 2027 2028
CAPEX 1 - 0.1869 12 317.5 163.5
Change - - 6,320.55% 2,545.83% -48.5%
Free Cash Flow (FCF) 1 -25.33 -29.92 -22.5 -332 -71.5
Change - -18.14% 24.81% -1,375.56% 78.46%
Announcement Date 3/31/25 3/30/26 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: Turaco Gold Limited

Fiscal Period: December 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - - - - - 59.03%
EBIT Margin (%) - - - - - 34.73%
EBT Margin (%) - - - - - 31.76%
Net margin (%) - - - - - 27.09%
FCF margin (%) - - - - - -26.4%
FCF / Net Income (%) - 158.54% 108.26% 127.66% 2,085.03% -97.45%

Profitability

      
ROA - - -31.46% -26.26% -4.55% 20%
ROE - -37.89% -33.33% -20.89% -7.53% 22.79%

Financial Health

      
Leverage (Debt/EBITDA) - - - - - 0.9x
Debt / Free cash flow - - - - - -2.02x

Capital Intensity

      
CAPEX / Current Assets (%) - - - - - 60.36%
CAPEX / EBITDA (%) - - -0.58% -88.89% -4,233.33% 102.26%
CAPEX / FCF (%) - - -0.62% -53.33% -95.63% -228.67%

Items per share

      
Cash flow per share 1 - -0.0147 -0.0306 - - 0.09
Change - - -108.16% - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - 0.0653 0.1038 0.0735 0.167 0.2593
Change - - 58.96% -29.16% 127.08% 55.29%
EPS 1 -0.0105 -0.02 -0.03 -0.016 -0.016 -
Change - -90.48% -50% 46.67% 0% -
Nbr of stocks (in thousands) 587,200 866,080 1,052,769 1,053,842 1,053,842 1,053,842
Announcement Date 3/28/24 3/31/25 3/30/26 - - -
1AUD
Estimates
2026 *2027 *
P/E ratio -40.3x -40.3x
PBR 8.77x 3.86x
EV / Sales - -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
0.6450AUD
Average target price
1.635AUD
Spread / Average Target
+153.43%

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. TCG Stock
  4. Financials Turaco Gold Limited