Projected Income Statement: Turaco Gold Limited

Forecast Balance Sheet: Turaco Gold Limited

Fiscal Period: December 2023 2024 2025 2026 2027
Net Debt 1 - - -69.5 -40.7 -33.5
Change - - - 41.44% 17.69%
Announcement Date 3/28/24 3/31/25 - - -
1AUD in Million
Estimates

Cash Flow Forecast: Turaco Gold Limited

Fiscal Period: December 2024 2025 2026 2027
CAPEX 1 - 2 8 414.7
Change - - 300% 5,083.33%
Free Cash Flow (FCF) 1 -25.33 -25 -22.5 -337.5
Change - 1.31% 10% -1,400%
Announcement Date 3/31/25 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: Turaco Gold Limited

Fiscal Period: December 2023 2024 2025 2026 2027

Profitability

     
EBITDA Margin (%) - - -8,700.09% - -
EBIT Margin (%) - - -5,882.46% - -
EBT Margin (%) - - -4,547.3% - -
Net margin (%) - - -4,969.7% - -
FCF margin (%) - - -7,500.08% - -
FCF / Net Income (%) - 158.54% 150.92% 134.23% 2,160.27%

Profitability

     
ROA - - -24.81% -15.77% -4.28%
ROE - -37.89% -19.88% -15.99% -7.28%

Financial Health

     
Leverage (Debt/EBITDA) - - - - -
Debt / Free cash flow - - - - -

Capital Intensity

     
CAPEX / Current Assets (%) - - 600.01% - -
CAPEX / EBITDA (%) - - -6.9% -160% -5,840.38%
CAPEX / FCF (%) - - -8% -35.56% -122.86%

Items per share

     
Cash flow per share 1 - -0.0147 -0.0147 -0.00582 -0.00726
Change - - 0.2% 60.33% -24.74%
Dividend per Share 1 - - - - -
Change - - - - -
Book Value Per Share 1 - 0.0653 0.0946 0.0752 0.168
Change - - 44.84% -20.49% 123.36%
EPS 1 -0.0105 -0.02 -0.0157 -0.0177 -0.0123
Change - -90.48% 21.65% -12.76% 30.22%
Nbr of stocks (in thousands) 587,200 866,080 1,052,769 1,052,769 1,052,769
Announcement Date 3/28/24 3/31/25 - - -
1AUD
Estimates
2025 *2026 *
P/E ratio -52.3x -46.4x
PBR 8.67x 10.9x
EV / Sales 2,381x -
Yield - -
More valuation ratios * Estimated data

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
0.8200AUD
Average target price
1.320AUD
Spread / Average Target
+60.95%
Consensus

Annual profits - Rate of surprise

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