Company Valuation: AltynGold plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2024 2025 2026 2027 2028
Market Cap 1 31.3 52.21 337.6 289.7 - -
Change - - 546.6% -14.17% - -
Enterprise Value (EV) 1 50.59 52.21 351.3 237 166.6 95.08
Change - - 572.84% -32.53% -29.71% -42.93%
P/E - 2.63x 7.34x 4.75x 4.71x 4.57x
PBR - - - - - -
PEG - - 0x 0.1x 5.67x 1.47x
Capitalization / Revenue 0.76x - 2.6x 1.73x 1.79x 1.84x
EV / Revenue 1.24x - 2.7x 1.42x 1.03x 0.6x
EV / EBITDA 2.36x - 4.67x 2.48x 1.74x 1x
EV / EBIT - - 5.56x 2.87x 2.02x 1.14x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 0.7262 1.682 2.315 2.334 2.406
Distribution rate - - - - - -
Net sales 1 40.92 - 130 167 161.9 157.8
EBITDA 1 21.48 - 75.18 95.49 95.49 95.49
EBIT 1 - - 63.22 82.46 82.61 83.35
Net income 1 - 19.85 45.97 67.48 64.01 61.74
Net Debt 1 19.3 - 13.7 -52.73 -123.1 -194.6
Reference price 2 1.14 1.91 12.35 11.00 11.00 11.00
Nbr of stocks (in thousands) 27,333 27,333 27,333 27,333 - -
Announcement Date 27/06/22 25/04/25 29/04/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.6x3.98x7.15x3.51% 221B
11.39x2.83x6.14x5.17% 165B
14.44x4.14x6.84x3.3% 95.51B
12.02x0.38x6.11x3.45% 87.4B
26.35x6.4x16.97x-.--% 65B
55.29x3.13x7.69x2.32% 56.68B
15.39x3.13x6.2x0.59% 32.11B
13.78x4.43x6.82x4.51% 29.91B
13.19x4.73x8.36x3.88% 25.77B
Average 19.83x 3.68x 8.03x 2.97% 86.48B
Weighted average by Cap. 18.07x 3.50x 7.63x 3.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!