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.($)
- - - - 51.28M
12.52x4.51x7x0.88% 124B
9.84x1.78x5.73x3.36% 116B
16x6.11x8.6x0.92% 95.97B
11.91x3.06x4.66x2.18% 67.18B
28.07x16.97x20.17x0.58% 60.91B
15.97x5.32x7.62x1.73% 50.61B
11.45x3.67x5.47x4.06% 47.38B
30.52x18.79x19.91x0.72% 46.98B
8.21x2.89x4.24x5.1% 33.99B
Average 16.05x 7.01x 9.27x 2.17% 64.23B
Weighted average by Cap. 15.25x 6.25x 8.75x 1.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Roscan Gold Corporation

Historical PBR trend

Valuation ratios - PBR - Roscan Gold Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Roscan Gold Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Roscan Gold Corporation

  1. Stock Market
  2. Stocks
  3. ROS Stock
  4. Valuation Roscan Gold Corporation