Company Valuation: Bravada Gold Corporation

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Market Cap 1 13.83 5.371 5.245 6.582 5.185 9.221
Change - -61.15% -2.36% 25.5% -21.23% 77.85%
Enterprise Value (EV) 1 13.11 5.252 4.247 6.574 4.983 8.104
Change - -59.95% -19.12% 54.78% -24.2% 62.63%
P/E -20.5x -3.33x -2.96x -7.27x -9.84x -19.8x
PBR 225x -21.1x 9.34x -21x -20.2x 23.1x
PEG - -0x 0.1x 0.1x 0.2x 0.7x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -37.1x -4.15x -3.6x -10.6x -16.7x -39.2x
EV / EBIT -29.8x -3.65x -3.32x -8.83x -13.7x -22.3x
EV / FCF -27.9x -6.5x -9x -11.2x -35x 1,936x
FCF Yield -3.58% -15.4% -11.1% -8.96% -2.85% 0.05%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0702 -0.1443 -0.1081 -0.055 -0.0284 -0.0202
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3536 -1.266 -1.18 -0.6225 -0.2982 -0.2066
EBIT 1 -0.4396 -1.439 -1.279 -0.7447 -0.3645 -0.3626
Net income 1 -0.6115 -1.593 -1.428 -0.9023 -0.5068 -0.3876
Net Debt 1 -0.712 -0.1198 -0.9971 -0.007537 -0.2017 -1.117
Reference price 2 1.440 0.480 0.320 0.400 0.280 0.400
Nbr of stocks (in thousands) 9,601 11,191 16,389 16,455 18,517 23,053
Announcement Date 25/11/20 24/11/21 23/11/22 24/11/23 26/11/24 26/11/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 26.25M
12.77x4.76x7.46x0.83% 132B
16.2x6.35x8.87x0.8% 103B
13.06x3.28x4.89x1.88% 73.8B
30.71x18.49x21.62x0.52% 68.43B
14.42x4.61x6.42x3.59% 57.33B
10.62x3.63x5.47x0.48% 36.31B
18.47x3.89x8.12x2.12% 23.9B
22.4x11.63x14.29x0.73% 22.15B
14.66x4.17x8.02x - 21.36B
Average 17.04x 6.76x 9.46x 1.37% 53.86B
Weighted average by Cap. 16.50x 6.73x 9.27x 1.27%

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. BVA Stock
  4. Valuation Bravada Gold Corporation