Company Valuation: GoldMining Inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 248.6 294.8 223.5 236.2 414.4 300.7 - -
Change - 18.58% -24.17% 5.67% 75.45% -27.43% - -
Enterprise Value (EV) 248.6 294.8 223.5 236.2 414.4 300.7 300.7 300.7
Change - 18.58% -24.17% 5.67% 75.45% -27.43% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - -0x -0x - -0x -11.1x -11.3x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - - - - - - - -
EBITDA -11.84 - -23.26 - - - - -
EBIT 1 - -13.66 -23.46 - -26.28 -27.2 -26.6 -
Net income - - - - - - - -
Net Debt - - - - - - - -
Reference price 2 1.660 1.860 1.220 1.230 2.000 1.400 1.400 1.400
Nbr of stocks (in thousands) 149,743 158,473 183,221 192,030 207,202 214,799 - -
Announcement Date 28/02/22 28/02/23 27/02/24 27/02/25 27/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.53x4.64x7.26x0.85% 129B
15.64x6.1x8.51x0.83% 99.03B
12.25x3.1x4.75x2.11% 69.89B
29.89x17.97x21.05x0.54% 66.06B
11.92x3.92x5.74x3.89% 50.4B
9.63x3.24x4.9x0.55% 32.75B
17.74x3.78x7.87x2.19% 22.86B
21.54x11.16x13.74x0.76% 21.42B
13.37x3.81x7.49x - 19.86B
Average 16.06x 6.41x 9.03x 1.46% 56.84B
Weighted average by Cap. 15.73x 6.47x 8.95x 1.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA