Company Valuation: Falcon Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 10.52 9.041 7.783 5.953 1.774 2.372
Change - -14.08% -13.92% -23.51% -70.2% 33.71%
Enterprise Value (EV) 1 9.722 8.606 7.338 5.68 1.556 2.556
Change - -11.48% -14.74% -22.58% -72.6% 64.24%
P/E -10.9x -6.66x -7.53x -3.44x -1.21x -1.57x
PBR 4.69x 4.08x 2.89x -8.34x -1.51x -0.89x
PEG - -0.3x 0.2x -0.1x 0x -0.59x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -11.7x -8.51x -13.4x -3.93x - -
EV / EBIT -11.1x -8.26x -9.42x -3.39x -1.31x -1.59x
EV / FCF -7.91x -17.7x -7.33x -13.4x -5.01x -1.47x
FCF Yield -12.6% -5.64% -13.6% -7.47% -20% -68.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.029 -0.036 -0.0239 -0.0349 -0.0248 -0.0255
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.8296 -1.012 -0.5486 -1.446 - -
EBIT 1 -0.8721 -1.042 -0.7786 -1.676 -1.192 -1.613
Net income 1 -0.887 -1.333 -0.9912 -1.57 -1.381 -1.51
Net Debt 1 -0.8012 -0.4352 -0.4453 -0.2728 -0.2179 0.1838
Reference price 2 0.3150 0.2400 0.1800 0.1200 0.0300 0.0400
Nbr of stocks (in thousands) 33,407 37,673 43,238 49,610 59,145 59,311
Announcement Date 28/10/21 28/10/22 15/01/24 10/01/25 10/01/26 28/10/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.04M
12.02x4.39x6.87x0.93% 117B
9.05x1.58x5.25x3.71% 102B
15.08x5.73x8.07x0.9% 90.21B
11.1x2.83x4.26x2.18% 61.31B
29.12x17.01x20.31x0.59% 59.73B
30.17x18.69x20.5x0.71% 47.64B
11.21x3.51x5.41x4.15% 43.65B
13.4x4.3x6.2x2.28% 41.35B
7.92x2.84x4.19x5.25% 31.9B
Average 15.45x 6.77x 9.01x 2.3% 59B
Weighted average by Cap. 14.87x 6.21x 8.65x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Falcon Gold Corp.

Historical PBR trend

Valuation ratios - PBR - Falcon Gold Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Falcon Gold Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Falcon Gold Corp.

  1. Stock Market
  2. Stocks
  3. FG Stock
  4. Valuation Falcon Gold Corp.