Company Valuation: GoGold Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 769.3 467 395 421.8 1,022 1,743 - -
Change - -39.29% -15.42% 6.78% 142.25% 70.57% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,479 1,645 1,415
Change - -45.93% -27.66% 19.25% 219.7% 44.7% 11.23% -13.97%
P/E 85.8x 581x -36.1x 181x - 32.4x 41.4x 12.1x
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - -1.9x 0x
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 10.8x 9.61x 3.65x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 9.13x 9.07x 2.96x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 17.2x 18.6x 5.12x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x 43.3x -10.8x -
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% 2.31% -9.26% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - 0.124 0.097 0.332
Distribution rate - - - - - - - -
Net sales 1 68.73 49.11 40.57 - 100.4 161.9 181.3 477.5
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 86.06 88.3 276.3
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 58.04 41.46 147.9
Net Debt 1 -84.15 -96.54 -127 -102.2 - -264.4 -98.28 -328
Reference price 2 2.770 1.580 1.210 1.280 2.700 4.020 4.020 4.020
Nbr of stocks (in thousands) 277,741 295,600 326,464 329,527 378,444 433,554 - -
Announcement Date 16/12/21 22/12/22 19/12/23 12/12/24 11/12/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.07x4.01x7.26x3.45% 223B
11.27x2.79x6.11x5.12% 163B
15.22x4.39x7.24x3.12% 101B
11.95x0.38x6.1x3.45% 89.39B
26.63x6.53x17.04x-.--% 66.03B
59.92x3.24x7.93x2.23% 59.08B
16x3.23x6.32x0.53% 32.91B
12.24x3.88x5.98x5.1% 26.45B
12.5x4.51x7.91x3.97% 24.47B
Average 20.31x 3.66x 7.99x 3% 87.28B
Weighted average by Cap. 18.72x 3.53x 7.70x 3.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GoGold Resources Inc.

Historical PBR trend

Valuation ratios - PBR - GoGold Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GoGold Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GoGold Resources Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - GoGold Resources Inc.
  1. Stock Market
  2. Stocks
  3. GGD Stock
  4. GLGDF Stock
  5. Valuation GoGold Resources Inc.