Company Valuation: B2Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 4,154 3,819 4,126 3,212 6,022 6,477 - -
Change - -8.06% 8.04% -22.14% 87.47% 7.55% - -
Enterprise Value (EV) 1 3,556 3,224 4,011 3,313 6,022 6,156 6,477 6,477
Change - -9.33% 24.41% -17.4% 81.76% 2.22% 5.21% 0%
P/E ratio 9.84x 14.8x 317x -5.1x 16.1x 6.51x 3.57x -
PBR - - - - - - - -
PEG - -0.4x -3.3x 0x -0x 0x 0x -
Capitalization / Revenue 2.36x 2.2x 2.13x 1.69x 1.97x 1.52x 1.18x 1.24x
EV / Revenue 2.02x 1.86x 2.07x 1.74x 1.97x 1.44x 1.18x 1.24x
EV / EBITDA 3.2x 3.54x 3.7x 3.5x 3.25x 2.52x 1.91x 1.95x
EV / EBIT 4.93x 6.12x 5.88x 5.71x 4.26x 2.47x 1.68x 1.97x
EV / FCF 8.43x 12.7x -36.3x -140x - 9.98x 3.56x 3.47x
FCF Yield 11.9% 7.87% -2.75% -0.71% - 10% 28.1% 28.9%
Dividend per Share 2 0.16 0.16 0.16 0.16 - 0.08 0.08 0.08
Rate of return 4.07% 4.5% 5.04% 6.54% - 1.65% 1.65% 1.65%
EPS 2 0.4 0.24 0.01 -0.48 0.28 0.744 1.356 -
Distribution rate 40% 66.7% 1,600% -33.3% - 10.8% 5.9% -
Net sales 1 1,762 1,733 1,934 1,902 3,061 4,269 5,468 5,225
EBITDA 1 1,111 911.1 1,085 947.8 1,853 2,445 3,397 3,326
EBIT 1 720.7 527.2 682.6 580.4 1,412 2,491 3,859 3,284
Net income 1 420.1 252.9 10.1 -629.9 401.9 1,240 2,177 1,889
Net Debt 1 -597.9 -594.7 -114.8 100.9 - -321 - -
Reference price 2 3.935 3.554 3.173 2.446 4.507 4.844 4.844 4.844
Nbr of stocks (in thousands) 10,55,585 10,74,567 13,00,441 13,13,105 13,36,138 13,37,044 - -
Announcement Date 23/02/22 22/02/23 21/02/24 19/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.51x1.44x2.52x1.65% 647.69Cr
10.99x3.93x5.96x0.93% 12TCr
14.52x5.79x7.98x0.8% 11TCr
10.76x3.04x4.41x1.86% 7.21TCr
22.41x14.66x17.54x0.56% 6.32TCr
15.18x4.91x7.89x3.22% 4.88TCr
9.6x3.39x5.27x0.46% 3.72TCr
18.67x10.04x11.74x0.76% 2.12TCr
16.08x3.8x7.17x2.51% 2.07TCr
18.22x6.27x8.6x0.25% 1.94TCr
Average 14.29x 5.73x 7.91x 1.3% 5.14TCr
Weighted average by Cap. 14.12x 5.86x 8.06x 1.21%

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. Equities
  3. BTO Stock
  4. Valuation B2Gold Corp.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW