Company Valuation: Vista Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 83.15 58.57 54.72 68.73 248.6 331.4 - -
Change - -29.55% -6.58% 25.6% 261.77% 33.27% - -
Enterprise Value (EV) 83.15 58.57 54.72 68.73 248.6 331.4 331.4 331.4
Change - -29.55% -6.58% 25.6% 261.77% 33.27% 0% 0%
P/E -5.07x -12.4x -9.04x 6.2x -32.8x -32.4x - -
PBR - - - - - - - -
PEG - 0.2x -0.4x -0x 0x -1.9x - -
Capitalization / Revenue - - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.14 -0.04 -0.05 0.09 -0.06 -0.07 - -
Distribution rate - - - - - - - -
Net sales 1 - - - - - - - -
EBITDA - - - - - - - -
EBIT -15.34 - - - - - - -
Net income -15.24 - - - - - - -
Net Debt - - - - - - - -
Reference price 2 0.710 0.495 0.452 0.558 1.970 2.270 2.270 2.270
Nbr of stocks (in thousands) 117,189 118,307 121,088 123,165 126,209 145,971 - -
Announcement Date 2/24/22 2/23/23 3/14/24 2/28/25 3/11/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-31.86x - - - 326M
12.09x4.38x6.82x0.89% 123B
14.37x5.6x7.84x0.9% 91.39B
11.36x3.13x4.48x2.09% 68.57B
27.15x16.01x19.5x0.59% 60.53B
12.48x3.97x5.46x4.17% 49.64B
9.51x3.22x4.85x0.54% 32.5B
18.79x4.37x7.92x2.24% 23.15B
19.97x10.35x12.74x0.82% 19.84B
12.89x3.56x6.22x - 18.66B
Average 10.67x 6.06x 8.42x 1.53% 48.78B
Weighted average by Cap. 14.79x 5.97x 8.26x 1.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. VGZ Stock
  4. Valuation Vista Gold Corp.