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 1,829 - -
Change - -39.29% -15.42% 6.78% 142.25% 79.04% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,565 1,731 1,501
Change - -45.93% -27.66% 19.25% 219.7% 53.17% 10.61% -13.27%
P/E 85.8x 581x -36.1x 181x - 33.8x 43.5x 12.7x
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - -1.9x 0x
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 11.6x 11.4x 4.74x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 9.9x 10.8x 3.89x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 18.2x 18.8x 5.27x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x 39.5x -13.8x -
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% 2.53% -7.22% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - 0.125 0.097 0.333
Distribution rate - - - - - - - -
Net sales 1 68.73 49.11 40.57 - 100.4 158.1 160.2 385.9
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 85.86 91.9 284.7
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 66.55 53.9 153.9
Net Debt 1 -84.15 -96.54 -127 -102.2 - -264.4 -98.28 -328
Reference price 2 2.770 1.580 1.210 1.280 2.700 4.220 4.220 4.220
Nbr of stocks (in thousands) 277,741 295,600 326,464 329,527 378,444 433,516 - -
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.($)
- 9.9x18.23x - 1.32B
16.7x4x7.19x3.48% 222B
11.75x2.91x6.3x5% 170B
15.25x4.39x7.24x3.12% 101B
13.22x0.41x6.57x3.14% 96.11B
27.65x6.69x17.74x-.--% 68.22B
56.4x3.19x7.82x2.27% 57.82B
15.46x3.14x6.22x0.59% 32.57B
13.7x4.43x6.79x4.32% 30.04B
12.98x4.65x8.22x3.94% 25.48B
Average 20.35x 4.37x 9.23x 2.87% 80.43B
Weighted average by Cap. 18.56x 3.57x 7.87x 3.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GGD Stock
  4. Valuation GoGold Resources Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!