Company Valuation: Liberty Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 278.2 178.1 106.9 99.88 426.5 708.6 - -
Change - -35.98% -39.97% -6.59% 326.99% 66.17% - -
Enterprise Value (EV) 278.2 178.1 94.79 90.3 426.5 708.6 708.6 708.6
Change - -35.98% -46.78% -4.74% 372.25% 66.17% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA -0x -0x -0x -0x -0x -36x -42x -56x
EV / EBIT - - - - - - - -
EV / FCF -0x - -0x -0x -0x -42x -50.4x -
FCF Yield -9.63% - -21.2% -20.2% -6.98% -2.38% -1.98% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales - - - - - - - -
EBITDA 1 -31.64 -39.05 -25.68 -24.18 -32.5 -19.68 -16.87 -12.65
EBIT - - - - - - - -
Net income - - -27.32 - -34.97 - - -
Net Debt - - -12.13 -9.574 - - - -
Reference price 2 0.970 0.560 0.310 0.260 0.830 1.310 1.310 1.310
Nbr of stocks (in thousands) 286,823 318,047 344,900 384,135 513,799 540,940 - -
Announcement Date 28/03/22 28/03/23 28/03/24 25/03/25 25/03/26 - - -
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 503M
9.71x3.47x5.45x1.11% 96.43B
11.26x4.4x6.07x1.17% 73.22B
10.08x2.72x3.86x2.33% 61.66B
22.82x13.46x16.17x0.69% 49.82B
9.08x3.03x4.44x5.14% 39.93B
8.16x2.65x4.13x0.64% 28.14B
17.29x3.89x7.23x2.52% 20.12B
18.04x8.7x10.54x0.98% 16.65B
11.38x2.87x4.64x - 15.42B
Average 13.09x 5.02x 6.95x 1.62% 40.19B
Weighted average by Cap. 12.29x 4.88x 6.73x 1.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LGD Stock
  4. Valuation Liberty Gold Corp.