Company Valuation: Gladiator Metals Corp.

Data adjusted to current consolidation scope
Fiscal Period: February 2022 2023 2024 2025 2026
Market Cap 1 6.891 9.52 15.52 36.31 135.6
Change - 38.14% 63.02% 133.93% 273.62%
Enterprise Value (EV) 1 4.934 8.44 10 18.61 115.9
Change - 71.06% 18.51% 86.04% 523.1%
P/E -6.67x -2.57x -2.17x -3.32x -7.2x
PBR 1.56x 6.98x 2.98x 2.64x 6.2x
PEG -0x -0x 0.52x 0.2x -0.2x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -8.79x -2.45x -1.5x -2x -5.51x
EV / FCF -27.2x 21.6x -3.61x 52.1x -10.4x
FCF Yield -3.68% 4.63% -27.7% 1.92% -9.62%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.054 -0.1831 -0.1754 -0.1384 -0.1792
Distribution rate - - - - -
Net sales - - - - -
EBITDA - -0.9329 -6.65 -9.278 -20.97
EBIT 1 -0.561 -3.44 -6.663 -9.299 -21.06
Net income 1 -0.578 -3.513 -6.363 -8.309 -15.9
Net Debt 1 -1.958 -1.08 -5.518 -17.7 -19.7
Reference price 2 0.360 0.470 0.380 0.460 1.290
Nbr of stocks (in thousands) 19,143 20,255 40,841 78,926 105,152
Announcement Date 10/05/22 23/06/23 28/06/24 30/06/25 27/06/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 135M
21.95x8.55x13x2.46% 148B
19.7x3.07x7.28x0.96% 88.7B
20.8x4.33x6.64x2.22% 41.51B
9.2x0.96x4.43x3.8% 41.25B
53.58x3.59x10.86x0.09% 19B
15.5x2.97x10.11x1.26% 17.56B
10.68x1.33x5.6x3.17% 14.46B
12.97x4.09x7.82x-.--% 13.71B
Average 20.55x 3.61x 8.22x 1.75% 42.71B
Weighted average by Cap. 20.46x 5.08x 9.37x 2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Gladiator Metals Corp.

Historical PBR trend

Valuation ratios - PBR - Gladiator Metals Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Gladiator Metals Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Gladiator Metals Corp.

  1. Stock Market
  2. Stocks
  3. GLAD Stock
  4. Valuation Gladiator Metals Corp.