Valuation Pantoro Gold Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:15 12/06/2026 BST			5-day change	1st Jan Change
2.520 ^AUD	+9.57%		-4.55%	-48.47%

06-12	ASX Biggest Gainers	MT
05-14	Australian Gold Producers Flush With Free Cash Flow, Says Euroz Hartleys	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	281.7	299.3	338.7	619.6	1,190	985.7	-	-
Change	-	6.24%	13.18%	82.94%	92.1%	-17.18%	-	-
Enterprise Value (EV) ¹	254.1	303.7	375.7	577.6	1,117	878.8	637.3	452.2
Change	-	19.52%	23.69%	53.75%	93.38%	-21.32%	-27.49%	-29.05%
P/E Ratio	23x	-25.7x	-1.96x	-10.2x	20.9x	5.71x	3.81x	3.09x
PBR	-	-	0.43x	1.5x	2.34x	1.54x	1.15x	0.86x
PEG	-	0x	-0x	0.1x	-0x	0x	0.1x	0.1x
Capitalization / Revenue	3.21x	4.07x	3.44x	2.7x	3.33x	1.88x	1.34x	1.13x
EV / Revenue	2.89x	4.13x	3.81x	2.52x	3.13x	1.68x	0.86x	0.52x
EV / EBITDA	7.2x	14.1x	-13.7x	10.4x	5.9x	2.91x	1.36x	0.79x
EV / EBIT	17.9x	-60.3x	-5.42x	-21.4x	12.9x	4.84x	1.83x	1.11x
EV / FCF	-14.2x	-5.64x	-4.4x	-48.6x	14.4x	7.11x	2.51x	1.57x
FCF Yield	-7.02%	-17.7%	-22.7%	-2.06%	6.97%	14.1%	39.8%	63.6%
Dividend per Share ²	-	-	-	-	-	-	0.0133	0.0926
Rate of return	-	-	-	-	-	-	0.53%	3.67%
EPS ²	0.1479	-0.1258	-0.6239	-0.1598	0.1451	0.441	0.6608	0.8153
Distribution rate	-	-	-	-	-	-	2.02%	11.4%
Net sales ¹	87.79	73.52	98.54	229.4	357.3	524.1	738.1	874.8
EBITDA ¹	35.28	21.58	-27.44	55.47	189.4	301.6	468.8	570.4
EBIT ¹	14.24	-5.035	-69.33	-26.94	86.83	181.7	347.5	407.8
Net income ¹	12	-10.74	-74.64	-49.31	56.66	173.1	253.8	310.8
Net Debt ¹	-27.56	4.458	36.96	-42	-73.29	-106.9	-348.4	-533.5
Reference price ²	3.400	3.230	1.224	1.632	3.030	2.520	2.520	2.520
Nbr of stocks (in thousands)	82,847	92,650	276,708	379,649	392,813	391,150	-	-
Announcement Date	24/09/21	27/09/22	29/09/23	26/09/24	20/07/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PANTORO GOLD LIMITED	5.71x	1.68x	2.91x	-.--%	695M
NEWMONT CORPORATION	9.43x	3.42x	5.11x	1.03%	107B
AGNICO EAGLE MINES LIMITED	11.56x	4.44x	6.13x	1.03%	81.33B
BARRICK MINING CORPORATION	10.28x	2.85x	4.1x	2.03%	67.5B
WHEATON PRECIOUS METALS CORP.	22.87x	13.15x	15.67x	0.66%	52.8B
ANGLOGOLD ASHANTI PLC	8.93x	3.09x	4.41x	5.46%	43.63B
KINROSS GOLD CORPORATION	8.19x	2.73x	4.16x	0.59%	30.58B
NORTHERN STAR RESOURCES LIMITED	16.02x	3.69x	6.89x	2.66%	19.41B
ROYAL GOLD, INC.	16.47x	8.77x	10.48x	0.93%	17.62B
COEUR MINING, INC.	10.3x	2.85x	4.45x	-	17.79B
Average	11.98x	4.67x	6.43x	1.6%	43.79B
Weighted average by Cap.	12.05x	4.81x	6.55x	1.64%