Valuation IAMGOLD Corporation Berne S.E.

Stocks

Delayed Berne S.E. 21:00:01 26/03/2024 +04			5-day change	1st Jan Change
2.789 ^CHF	+1.38%		-.--%	+35.06%

08-11	Fortuna Mining Buys Senegal Gold Exploration Project for $200 Million in Cash	MT
08-10	Fortuna Mining Corp. acquired Bambadji Joint Venture from Barrick Mining Corporation and IAMGOLD Corporation for $200 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,485	1,228	1,217	2,950	9,506	10,341	-	-
Change	-	-17.29%	-0.87%	142.32%	222.29%	8.78%	-	-
Enterprise Value (EV) ¹	1,462	1,228	1,217	2,950	9,506	9,923	7,958	6,213
Change	-	-16.02%	-0.87%	142.32%	222.29%	4.38%	-19.8%	-21.93%
P/E	-5.87x	-17.1x	13.3x	3.44x	14.5x	7.91x	6.88x	6.96x
PBR	0.66x	0.58x	-	-	-	-	-	-
PEG	-	0.2x	-0x	0x	-0.6x	0x	0.5x	-5.96x
Capitalization / Revenue	1.29x	0.9x	1.18x	1.81x	3.33x	2.66x	2.45x	2.79x
EV / Revenue	1.27x	0.9x	1.18x	1.81x	3.33x	2.55x	1.88x	1.68x
EV / EBITDA	4.11x	2.83x	3.6x	3.78x	6.13x	4.15x	2.91x	2.47x
EV / EBIT	103x	6.4x	10.1x	5.83x	8.42x	5.13x	3.48x	3.08x
EV / FCF	-3.95x	-3.68x	-1.57x	-3,277x	11.4x	6.57x	4.97x	4.2x
FCF Yield	-25.3%	-27.2%	-63.7%	-0.03%	8.79%	15.2%	20.1%	23.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.53	-0.15	0.19	1.5	1.14	2.291	2.632	2.602
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,152	1,364	1,034	1,633	2,853	3,890	4,223	3,702
EBITDA ¹	355.7	434	338.5	780.6	1,550	2,393	2,733	2,513
EBIT ¹	14.2	192	121.1	505.6	1,130	1,935	2,289	2,020
Net income ¹	-254.4	-70.1	94.3	819.6	664.4	1,314	1,466	1,361
Net Debt ¹	-22.5	-	-	-	-	-418.5	-2,383	-4,128
Reference price ²	3.11	2.56	2.53	5.16	16.52	18.11	18.11	18.11
Nbr of stocks (in thousands)	476,877	478,962	481,300	571,215	575,475	571,000	-	-
Announcement Date	23/02/22	16/02/23	15/02/24	20/02/25	17/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEWMONT CORPORATION	12.07x	4.39x	6.81x	0.89%	123B
AGNICO EAGLE MINES LIMITED	14.49x	5.65x	7.89x	0.89%	92.03B
BARRICK MINING CORPORATION	11.01x	3.01x	4.32x	1.88%	65.94B
WHEATON PRECIOUS METALS CORP.	27.36x	16.52x	19.23x	0.58%	60.96B
ANGLOGOLD ASHANTI PLC	12.51x	3.97x	5.48x	4.16%	49.74B
KINROSS GOLD CORPORATION	9.45x	3.2x	4.81x	0.54%	32.3B
NORTHERN STAR RESOURCES LIMITED	18.63x	4.33x	7.85x	2.26%	22.93B
ROYAL GOLD, INC.	19.91x	10.34x	12.71x	0.82%	19.78B
COEUR MINING, INC.	13.11x	3.7x	6.49x	-	19.1B
Average	15.39x	6.12x	8.40x	1.51%	54B
Weighted average by Cap.	14.84x	6.05x	8.24x	1.38%