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 1,899 - -
Change - -39.29% -15.42% 6.78% 142.25% 85.83% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,634 1,801 1,571
Change - -45.93% -27.66% 19.25% 219.7% 59.96% 10.16% -12.76%
P/E 85.8x 581x -36.1x 181x - 35x 45.2x 13.2x
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - -2x 0x
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 12x 11.9x 4.92x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 10.3x 11.2x 4.07x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 19x 19.6x 5.52x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x 41.2x -14.4x -
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% 2.43% -6.94% -
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 4.380 4.380 4.380
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.($)
- 10.31x18.99x - 1.38B
17.49x4.17x7.48x3.32% 230B
12.19x3.02x6.55x4.82% 179B
15.57x4.48x7.4x3.06% 107B
13.28x0.41x6.56x3.14% 100B
27.03x6.71x17.61x-.--% 68.95B
54.16x3.33x8.19x1.12% 62.5B
16.04x3.26x6.45x0.56% 35.34B
13.88x4.51x6.86x4.18% 30.74B
13.29x4.77x8.42x3.85% 26.53B
Average 20.33x 4.50x 9.45x 2.67% 84.04B
Weighted average by Cap. 18.81x 3.67x 8.03x 3.08%

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!