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 1,639 - -
Change - -39.29% -15.42% 6.78% 142.25% 60.39% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,374 1,541 1,311
Change - -45.93% -27.66% 19.25% 219.7% 34.51% 12.08% -14.91%
P/E 85.8x 581x -36.1x 181x - 30.5x 39x 11.4x
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - -1.8x 0x
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 10.1x 9.04x 3.43x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 8.49x 8.5x 2.74x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 16x 17.4x 4.74x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x 40.2x -10.1x -
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% 2.49% -9.88% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - 0.124 0.097 0.332
Distribution rate - - - - - - - -
Net sales 1 68.73 49.11 40.57 - 100.4 161.9 181.3 477.5
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 86.06 88.3 276.3
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 58.04 41.46 147.9
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 3.780 3.780 3.780
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 8.49x15.97x - 1.15B
17.05x3.96x7.19x3.45% 221B
11.13x2.74x6x5.26% 159B
15.11x4.35x7.19x3.15% 100B
11.73x0.38x6.05x3.5% 88.18B
26.28x6.44x16.99x-.--% 65.14B
61.3x3.15x7.74x2.3% 57.44B
15.65x3.16x6.19x0.54% 32.08B
12.1x3.83x5.91x5.16% 26.16B
12.26x4.44x7.78x4.09% 24.09B
Average 20.29x 4.10x 8.70x 3.05% 77.51B
Weighted average by Cap. 18.66x 3.49x 7.63x 3.37%

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.