Company Valuation: Rottenstone Gold Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 9.196 3.065 2.044 2.755 4.532
Change - -66.67% -33.33% 34.8% 64.5%
Enterprise Value (EV) 1 8.968 2.994 2.02 2.698 4.49
Change - -66.61% -32.54% 33.56% 66.43%
P/E -0.67x -14.7x -12.6x -3.4x -34.1x
PBR 12.1x 4.68x 3.69x 12.5x 16.3x
PEG - 0.1x 0.6x -0x 0.4x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -109x -15.6x -13.8x -3.91x -41x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.6685 -0.0102 -0.007928 -0.0309 -0.00454
Distribution rate - - - - -
Net sales - - - - -
EBITDA - - - -0.1535 0.4263
EBIT 1 -0.0827 -0.1915 -0.1461 -0.6894 -0.1096
Net income 1 -3.067 -0.208 -0.162 -0.7156 -0.1289
Net Debt 1 -0.2286 -0.0712 -0.0236 -0.0569 -0.0415
Reference price 2 0.4500 0.1500 0.1000 0.1050 0.1550
Nbr of stocks (in thousands) 20,436 20,436 20,436 26,236 29,236
Announcement Date 28/04/22 27/04/23 29/04/24 16/04/25 28/04/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 39.94L
15.18x3.55x6.44x3.86% 20TCr
10.42x2.47x5.46x5.74% 14TCr
13.6x4.03x6.61x3.56% 9.57TCr
11.1x0.37x5.92x3.12% 8.44TCr
25.97x5.8x15.55x-.--% 5.78TCr
100.6x2.95x7.22x1.28% 5.25TCr
13.33x2.78x5.38x0.61% 2.9TCr
10.56x3.35x5.07x5.81% 2.28TCr
9.75x3.65x6.06x4.98% 2.21TCr
Average 23.39x 3.22x 7.08x 3.22% 7.04TCr
Weighted average by Cap. 20.37x 3.12x 6.91x 3.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rottenstone Gold Inc.

Historical PBR trend

Valuation ratios - PBR - Rottenstone Gold Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rottenstone Gold Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rottenstone Gold Inc.

  1. Stock Market
  2. Stocks
  3. SK Stock
  4. Valuation Rottenstone Gold Inc.