Valuation Westhaven Gold Corp.

Stocks

Delayed Toronto S.E. 15:41:02 2026-11-06 EST			5-day change	1st Jan Change
0.2700 ^CAD	+1.89%		+3.85%	-

10-28	Westhaven Gold Corp Reports Completion of 117-Hole Resource Infill Drilling Program and Announces New High-Grade South Zone Results At Shovelnose Property	CI
09-22	Dundee Reports Latest Assays from Westhaven's South Zone Deposit in British Columbia	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	91.33	56.79	50.91	31.63	19.77	66.24
Change	-	-37.82%	-10.35%	-37.87%	-37.49%	235%
Enterprise Value (EV) ¹	91.35	53.03	43.4	30.67	17.17	64.98
Change	-	-41.96%	-18.15%	-29.33%	-44.01%	278.37%
P/E	-93.7x	-26.9x	-38.5x	-11.3x	-6.09x	-23.6x
PBR	5.58x	1.91x	1.53x	1x	0.53x	1.58x
PEG	-	-0.4x	0.9x	-0x	0.5x	0.7x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-70.6x	-22.3x	-23.3x	-12.6x	-8.86x	-30.4x
EV / EBIT	-70.2x	-22.2x	-23.1x	-12.5x	-8.65x	-29.7x
EV / FCF	-10.1x	-5.44x	-4.74x	-6.42x	-3.35x	-8.01x
FCF Yield	-9.87%	-18.4%	-21.1%	-15.6%	-29.8%	-12.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.009497	-0.0167	-0.009486	-0.0199	-0.0172	-0.0115
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-1.293	-2.379	-1.863	-2.444	-1.938	-2.134
EBIT ¹	-1.301	-2.39	-1.875	-2.455	-1.986	-2.19
Net income ¹	-0.9496	-2.049	-1.249	-2.635	-2.576	-2.538
Net Debt ¹	0.0182	-3.765	-7.512	-0.9608	-2.6	-1.26
Reference price ²	0.8900	0.4500	0.3650	0.2250	0.1050	0.2700
Nbr of stocks (in thousands)	102,622	126,201	139,491	140,586	188,321	245,342
Announcement Date	4/22/21	4/25/22	4/24/23	4/19/24	4/17/25	4/30/26

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WESTHAVEN GOLD CORP.	-	-	-	-	49.8M
NEWMONT CORPORATION	12.77x	4.64x	7.26x	0.88%	124B
ZIJIN MINING GROUP COMPANY LIMITED	10.11x	1.76x	5.85x	3.32%	114B
AGNICO EAGLE MINES LIMITED	16x	6.09x	8.6x	0.85%	95.58B
BARRICK MINING CORPORATION	11.64x	3.04x	4.69x	2.18%	66.5B
WHEATON PRECIOUS METALS CORP.	29.1x	17.19x	20.56x	0.59%	60.36B
FRANCO-NEVADA CORPORATION	32.34x	19.65x	21.18x	0.7%	48.5B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	15.49x	5.08x	7.32x	1.97%	47.81B
ANGLOGOLD ASHANTI PLC	10.97x	3.5x	5.26x	4.36%	44.79B
GOLD FIELDS LIMITED	7.92x	2.78x	4.12x	5.29%	32.85B
Average	16.26x	7.08x	9.42x	2.24%	63.44B
Weighted average by Cap.	15.54x	6.37x	8.97x	1.96%