Company Valuation: Roscan Gold Corporation

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 89.32 102.4 68.23 43.25 36.42 43.85
Change - 14.67% -33.38% -36.62% -15.77% 20.39%
Enterprise Value (EV) 1 87 95.56 68.18 43.23 36.41 45.05
Change - 9.84% -28.65% -36.6% -15.76% 23.73%
P/E -3.19x -3.58x -3.97x -8.71x -11.4x -16.2x
PBR -110x 16.9x -56.9x -18x -23.6x -14.7x
PEG - 0.1x 0.1x 0.1x 0.3x 0.9x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -3.89x -3.86x -4.09x - - -
EV / EBIT -3.88x -3.86x -4.08x -4.47x -12.7x -18.6x
EV / FCF -9.42x -6.01x -9.74x -10.8x -16.8x -37.5x
FCF Yield -10.6% -16.6% -10.3% -9.24% -5.96% -2.67%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1146 -0.081 -0.0454 -0.0126 -0.007447 -0.006156
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -22.35 -24.76 -16.69 - - -
EBIT 1 -22.4 -24.79 -16.7 -9.66 -2.859 -2.429
Net income 1 -22.45 -24.62 -16.78 -4.872 -2.955 -2.648
Net Debt 1 -2.314 -6.853 -0.047 -0.0188 -0.0105 1.203
Reference price 2 0.3650 0.2900 0.1800 0.1100 0.0850 0.1000
Nbr of stocks (in thousands) 244,699 353,151 379,050 393,143 428,515 438,515
Announcement Date 26/02/21 24/02/22 28/02/23 28/02/24 28/02/25 27/02/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 66.43M
13.4x5x7.85x0.79% 139B
17.18x6.76x9.44x0.75% 109B
13.78x3.47x5.17x1.78% 77.87B
32.2x19.37x22.66x0.49% 71.74B
15.2x4.87x6.78x3.41% 60.44B
11.29x3.88x5.84x0.46% 38.58B
19.18x4.04x8.42x2.04% 24.92B
23.05x11.97x14.71x0.71% 22.79B
15.67x4.47x8.61x - 22.83B
Average 17.88x 7.09x 9.94x 1.3% 56.74B
Weighted average by Cap. 17.34x 7.07x 9.74x 1.21%

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. ROS Stock
  4. Valuation Roscan Gold Corporation