Valuation Eminent Gold Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 20:59:18 06/03/2026 GMT			5-day change	1st Jan Change
0.5600 ^CAD	0.00%		-6.67%	+83.61%

03-03	Kinross Gold Boosts Ownership of Eminent Gold to 13.8% Following Warrant Exercise	MT
01-13	Eminent Gold Corp. Expands HSRP Claims in Key Area	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	3.755	21.71	29.65	19.7	10.68	23.73
Change	-	478.26%	36.57%	-33.55%	-45.79%	122.16%
Enterprise Value (EV) ¹	3.057	20.15	28.49	19.61	10.47	22.65
Change	-	559.06%	41.4%	-31.18%	-46.58%	116.23%
P/E ratio	-32.9x	-13.3x	-22.1x	-12.5x	-2.41x	-24.7x
PBR	5.55x	9.52x	6.1x	3.69x	3.92x	5.43x
PEG	-	-0x	0.7x	-1x	-0x	0.3x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-175x	-	-	-	-11.3x	9.45x
EV / EBIT	-48.9x	-18.2x	-24.9x	-13.3x	-2.54x	-28.4x
EV / FCF	-24.3x	-30x	-10.6x	-9.89x	20.4x	-36.1x
FCF Yield	-4.11%	-3.33%	-9.47%	-10.1%	4.9%	-2.77%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.004555	-0.045	-0.0313	-0.0353	-0.0893	-0.0162
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-0.0175	-	-	-	-0.9276	2.397
EBIT ¹	-0.0625	-1.105	-1.143	-1.47	-4.121	-0.7969
Net income ¹	-0.082	-1.273	-1.213	-1.511	-4.178	-0.8481
Net Debt ¹	-0.6978	-1.565	-1.164	-0.0964	-0.207	-1.081
Reference price ²	0.1500	0.6000	0.6900	0.4400	0.2150	0.4000
Nbr of stocks (in thousands)	25,031	36,186	42,973	44,777	49,676	59,317
Announcement Date	23/03/20	30/04/21	02/05/22	01/05/23	29/04/24	30/04/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EMINENT GOLD CORP.	-	-	-	-	36.03M
NEWMONT CORPORATION	12.01x	4.22x	6.42x	0.88%	126B
AGNICO EAGLE MINES LIMITED	15.55x	6.19x	8.61x	0.76%	111B
BARRICK MINING CORPORATION	11.61x	3.24x	4.66x	1.77%	75.94B
WHEATON PRECIOUS METALS CORP.	46.87x	29.58x	35.75x	0.45%	66.59B
ANGLOGOLD ASHANTI PLC	16.72x	5.42x	8.7x	2.92%	53.8B
KINROSS GOLD CORPORATION	10.61x	3.69x	5.59x	0.44%	38.98B
NORTHERN STAR RESOURCES LIMITED	18.08x	4.52x	8.17x	2.13%	27.07B
ROYAL GOLD, INC.	22.98x	11.65x	13.35x	0.68%	23.73B
ALAMOS GOLD INC.	19.6x	7.18x	9.71x	0.23%	20.89B
Average	19.34x	8.41x	11.22x	1.14%	54.39B
Weighted average by Cap.	18.38x	8.12x	10.89x	1.13%