Company Valuation: Gold Runner Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 5.727 6.927 2.151 2.085 1.279 4.326
Change - 20.94% -68.95% -3.03% -38.65% 238.18%
Enterprise Value (EV) 1 5.801 6.42 2.104 2.08 1.341 4.032
Change - 10.66% -67.23% -1.13% -35.53% 200.65%
P/E -11.2x -3.03x -2.28x -2.25x -1.08x -6.87x
PBR 16.4x 3.83x 1.29x 1.53x 2.01x 4.32x
PEG - -0x 0x 0.1x -0.23x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -15.1x -2.94x -2.59x -2.59x -1.24x -18.7x
EV / FCF -27.7x -7.21x -3.51x -10.5x 26.4x -10.1x
FCF Yield -3.61% -13.9% -28.5% -9.53% 3.79% -9.93%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3926 -1.12 -0.3953 -0.3111 -0.3255 -0.0684
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - -0.4946 -0.369 0.5006
EBIT 1 -0.3848 -2.184 -0.8129 -0.8034 -1.085 -0.2151
Net income 1 -0.5101 -2.232 -0.8526 -0.8531 -1.12 -0.2608
Net Debt 1 0.0736 -0.5072 -0.0467 -0.00518 0.0619 -0.2941
Reference price 2 4.4000 3.4000 0.9000 0.7000 0.3500 0.4700
Nbr of stocks (in thousands) 1,302 2,037 2,390 2,979 3,655 9,205
Announcement Date 26/03/21 30/03/22 30/03/23 02/04/24 01/04/25 31/03/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.85x4.25x7.64x3.25% 236B
12.05x2.98x6.47x4.88% 175B
15.99x4.49x7.42x3.1% 103B
13.07x0.4x6.48x3.19% 94.46B
26.85x6.67x17.5x-.--% 67.92B
53.29x3.28x8.07x1.14% 59.82B
15.58x3.17x6.27x0.58% 32.9B
13.82x4.49x6.83x4.19% 30.59B
13.25x4.76x8.4x3.86% 26.3B
Average 20.20x 3.83x 8.34x 2.69% 91.72B
Weighted average by Cap. 18.77x 3.68x 8.01x 3.1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. GRUN Stock
  4. GDRE.F Stock
  5. Valuation Gold Runner Exploration Inc.