Company Valuation: Randgold & Exploration Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 68.01 71.59 71.59 37.94 55.12 50.83
Change - 5.26% 0% -47% 45.28% -7.79%
Enterprise Value (EV) 1 -56.22 -44.02 -26.82 -36.73 -6.72 0.5825
Change - 21.7% 39.06% -36.96% 81.71% 108.67%
P/E -3.8x -7.88x -4.33x -1.66x -4.56x -4.55x
PBR 0.6x 0.69x 0.82x 0.59x 1.05x 1.25x
PEG - 0.2x -0.1x -0x 0.1x 0.6x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 2.36x 2.46x 1.15x 1.2x 0.34x -0.03x
EV / EBIT 2.36x 2.45x 1.15x 1.2x 0.34x -0.03x
EV / FCF 3.61x 4.34x 1.81x 1.87x 0.54x -0.05x
FCF Yield 27.7% 23% 55.3% 53.5% 186% -1,824%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2501 -0.1269 -0.2311 -0.32 -0.1688 -0.156
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -23.8 -17.93 -23.4 -30.68 -19.5 -17.15
EBIT 1 -23.82 -17.94 -23.42 -30.71 -19.53 -17.17
Net income 1 -17.91 -9.081 -16.54 -22.91 -12.08 -11.16
Net Debt 1 -124.2 -115.6 -98.41 -74.68 -61.84 -50.24
Reference price 2 0.950 1.000 1.000 0.530 0.770 0.710
Nbr of stocks (in thousands) 71,585 71,585 71,585 71,585 71,585 71,585
Announcement Date 31/03/21 29/03/22 30/03/23 28/03/24 28/03/25 28/03/26
1ZAR in Million2ZAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.83M
12.22x4.52x7.1x0.87% 126B
15.05x5.88x8.22x0.86% 95.59B
12.07x3.1x4.48x1.92% 69.97B
27.84x16.78x19.63x0.57% 62.04B
12.79x4.07x5.6x4.07% 50.84B
9.62x3.26x4.91x0.54% 32.89B
18.95x4.4x7.91x2.23% 23.48B
20.18x10.48x12.88x0.81% 20.05B
13.62x3.86x7.42x - 19.85B
Average 15.82x 6.26x 8.68x 1.48% 50.12B
Weighted average by Cap. 15.25x 6.18x 8.48x 1.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. RNG Stock
  4. Valuation Randgold & Exploration Company Limited