Company Valuation: GoGold Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 769.3 467 395 421.8 1,022 1,530 - -
Change - -39.29% -15.42% 6.78% 142.25% 49.78% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,266 1,430 1,530
Change - -45.93% -27.66% 19.25% 219.7% 23.91% 12.95% 7.02%
P/E 85.8x 581x -36.1x 181x - - - -
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - - -
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 9.13x 8.82x 4.89x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 7.55x 8.24x 4.89x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 14.2x 16.1x 5.52x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x 30.4x -9.42x 22.9x
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% 3.29% -10.6% 4.37%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - - - -
Distribution rate - - - - - - - -
Net sales 1 68.73 49.11 40.57 - 100.4 167.6 173.5 312.8
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 89.29 88.57 277.3
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 78.38 48.69 165.4
Net Debt 1 -84.15 -96.54 -127 -102.2 - -264.4 -100.4 -
Reference price 2 2.770 1.580 1.210 1.280 2.700 3.530 3.530 3.530
Nbr of stocks (in thousands) 277,741 295,600 326,464 329,527 378,444 433,554 - -
Announcement Date 16/12/21 22/12/22 19/12/23 12/12/24 11/12/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 7.55x14.18x - 1.1B
15.19x3.56x6.45x3.82% 198B
10.44x2.46x5.43x5.73% 142B
13.39x3.94x6.52x3.66% 94.52B
10.53x0.35x5.69x3.47% 79.16B
26.9x5.99x16.05x-.--% 59.88B
116.36x3.06x7.5x1.18% 54.85B
11.83x2.88x5.45x0.56% 31.63B
10.92x4.05x6.82x4.51% 24.55B
11.31x3.61x5.46x5.43% 24.29B
Average 25.21x 3.75x 7.96x 3.15% 70.97B
Weighted average by Cap. 21.87x 3.19x 7.01x 3.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GoGold Resources Inc.

Historical PBR trend

Valuation ratios - PBR - GoGold Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GoGold Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GoGold Resources Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - GoGold Resources Inc.
  1. Stock Market
  2. Stocks
  3. GGD Stock
  4. Valuation GoGold Resources Inc.