Projected Income Statement: Turaco Gold Limited

Forecast Balance Sheet: Turaco Gold Limited

Fiscal Period: December 2023 2024 2025 2026 2027
Net Debt 1 - - -43 -26 77.5
Change - - - 39.53% 398.08%
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 - 6 8.333 416
Change - - 38.89% 4,892%
Free Cash Flow (FCF) 1 -25.33 -18.5 -15.73 -424.1
Change - 26.97% 14.95% -2,595.34%
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 (%) - - - - -
EBIT Margin (%) - - - - -
EBT Margin (%) - - - - -
Net margin (%) - - - - -
FCF margin (%) - - - - -
FCF / Net Income (%) - 158.54% 138.58% 176.78% 5,235.39%

Profitability

     
ROA - - -20.68% -9.49% -1.02%
ROE - -37.89% -16.5% -14.94% -7.92%

Financial Health

     
Leverage (Debt/EBITDA) - - - - -11.86x
Debt / Free cash flow - - - - -0.18x

Capital Intensity

     
CAPEX / Current Assets (%) - - - - -
CAPEX / EBITDA (%) - - -41.1% -85.03% -6,367.35%
CAPEX / FCF (%) - - -32.43% -52.97% -98.1%

Items per share

     
Cash flow per share 1 - -0.0147 -0.00824 -0.00141 -0.00641
Change - - 43.95% 82.89% -354.61%
Dividend per Share 1 - - - - -
Change - - - - -
Book Value Per Share 1 - 0.0653 0.0467 0.0369 0.1292
Change - - -28.44% -21.08% 250.24%
EPS 1 -0.0105 -0.02 -0.02 -0.007 -0.01
Change - -90.48% 0% 65% -42.86%
Nbr of stocks (in thousands) 587,200 866,080 1,039,579 1,039,579 1,039,579
Announcement Date 3/28/24 3/31/25 - - -
1AUD
Estimates
2025 *2026 *
P/E ratio -23x -65.7x
PBR 9.84x 12.5x
EV / Sales - -
Yield - -
More valuation ratios * Estimated data

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
0.4600AUD
Average target price
1.197AUD
Spread / Average Target
+160.15%
Consensus

Annual profits - Rate of surprise

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