Financials Probe Gold Inc.

Equities

PRB

CA74290F1009

Gold

Market Closed - Toronto S.E. 20:33:43 29/04/2024 BST 5-day change 1st Jan Change
1.53 CAD +0.66% Intraday chart for Probe Gold Inc. -0.65% +14.18%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 139.7 221.4 268.1 192.3 223.4 261.6 - -
Enterprise Value (EV) 1 139.7 221.4 268.1 192.3 223.4 243.6 246.6 550.6
P/E ratio - - -19.1 x -6.35 x -8.38 x -11.8 x -13.9 x -25.5 x
Yield - - - - - - - -
Capitalization / Revenue - - - - - 436 x - -
EV / Revenue - - - - - 406 x - -
EV / EBITDA -12.6 x -11 x -15.6 x -5.93 x -7.33 x -10.4 x -13.5 x -35 x
EV / FCF -15.6 x -15.1 x -20.7 x - - -9.11 x -10.8 x -0.87 x
FCF Yield -6.41% -6.62% -4.84% - - -11% -9.28% -114%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 121,510 130,220 140,353 151,413 166,709 170,966 - -
Reference price 2 1.150 1.700 1.910 1.270 1.340 1.530 1.530 1.530
Announcement Date 14/04/20 08/04/21 08/04/22 22/03/23 01/04/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - - - - 0.6 - -
EBITDA 1 -11.05 -20.08 -17.17 -32.45 -30.47 -23.31 -18.26 -15.75
EBIT 1 - - -17.34 -32.64 -30.66 -5.3 - -
Operating Margin - - - - - -883.33% - -
Earnings before Tax (EBT) 1 - - - -29.92 -25.4 -25 -25 -25
Net income 1 - - -12.77 -29.92 -25.4 -22.9 -25 -25
Net margin - - - - - -3,816.67% - -
EPS 2 - - -0.1000 -0.2000 -0.1600 -0.1300 -0.1100 -0.0600
Free Cash Flow 1 -8.96 -14.66 -12.97 - - -26.74 -22.87 -630
FCF margin - - - - - -4,456.17% - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - - - -
Announcement Date 14/04/20 08/04/21 08/04/22 22/03/23 01/04/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 - - - - - -
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) - - - - - -
Net income - - - - - -
Net margin - - - - - -
EPS -0.0300 -0.0400 - - - -
Dividend per Share - - - - - -
Announcement Date 29/11/21 08/04/22 30/11/22 22/03/23 15/05/23 14/08/23
1CAD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - 289
Net Cash position 1 - - - - - 18 15 -
Leverage (Debt/EBITDA) - - - - - - - -18.35 x
Free Cash Flow 1 -8.96 -14.7 -13 - - -26.7 -22.9 -630
ROE (net income / shareholders' equity) - -44.5% -40.9% - - -38.8% -29.5% -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share 2 -0.0800 -0.1200 -0.1000 - - -0.1200 -0.1100 -0.0500
Capex 1 0 0.15 0.03 - - 11 12.4 -
Capex / Sales - - - - - 1,830.33% - -
Announcement Date 14/04/20 08/04/21 08/04/22 22/03/23 01/04/24 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
1.53 CAD
Average target price
3.017 CAD
Spread / Average Target
+97.17%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. PRB Stock
  4. Financials Probe Gold Inc.