Valuation Equinox Gold Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 11/04/2026 am IST			5-day change	1st Jan Change
20.86 ^CAD	+1.41%		+2.66%	+8.14%

09/04	Equinox Gold Posts Higher Gold Production YoY in Q1	MT
09/04	Equinox Gold delivers strong first quarter with 197,628 ounces of gold production, $990 million of debt reduction and inaugural dividend payment	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,034	998.5	1,526	2,291	11,040	11,905	-	-
Change	-	-50.9%	52.85%	50.08%	381.98%	7.83%	-	-
Enterprise Value (EV) ¹	2,269	1,589	2,167	3,399	11,040	11,681	9,710	8,146
Change	-	-29.97%	36.35%	56.89%	224.8%	5.8%	-16.87%	-16.11%
P/E ratio	4x	-9.35x	54.2x	6.71x	40.2x	8.95x	7.02x	9.37x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0x	-0.8x	0x	0.3x	-0.4x
Capitalization / Revenue	1.88x	1.05x	1.4x	1.51x	6.08x	3.27x	2.87x	3.09x
EV / Revenue	2.1x	1.67x	1.99x	2.24x	6.08x	3.21x	2.34x	2.11x
EV / EBITDA	7.49x	9.42x	7.12x	7.42x	8.24x	5.3x	3.49x	3.31x
EV / EBIT	15.5x	153x	43.7x	14.3x	13.4x	5.92x	3.78x	5.59x
EV / FCF	-28.3x	-3.19x	522x	-85.2x	-	14.6x	6.91x	8.13x
FCF Yield	-3.53%	-31.3%	0.19%	-1.17%	-	6.84%	14.5%	12.3%
Dividend per Share ²	-	-	-	-	-	0.06	0.06	0.06
Rate of return	-	-	-	-	-	0.4%	0.4%	0.4%
EPS ²	1.69	-0.35	0.09	0.75	0.35	1.686	2.15	1.61
Distribution rate	-	-	-	-	-	3.56%	2.79%	3.73%
Net sales ¹	1,082	952.2	1,088	1,514	1,817	3,641	4,154	3,852
EBITDA ¹	303.1	168.7	304.4	458.2	1,340	2,206	2,783	2,462
EBIT ¹	146.5	10.39	49.62	238	822.1	1,973	2,569	1,456
Net income ¹	556.8	-106	28.88	339.3	221.5	1,090	1,557	1,087
Net Debt ¹	235.2	590.4	640.3	1,108	-	-224	-2,195	-3,759
Reference price ²	6.76	3.27	4.88	5.03	14.07	15.09	15.09	15.09
Nbr of stocks (in thousands)	3,00,677	3,05,062	3,12,981	4,55,231	7,84,746	7,89,141	-	-
Announcement Date	25/02/22	21/02/23	21/02/24	19/02/25	18/02/26	-	-	-

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.($)
EQUINOX GOLD CORP.	8.95x	3.21x	5.3x	-	1.19TCr
NEWMONT CORPORATION	11.78x	4.21x	6.48x	0.85%	13TCr
AGNICO EAGLE MINES LIMITED	15.01x	6.09x	8.42x	0.77%	11TCr
BARRICK MINING CORPORATION	10.68x	3.07x	4.45x	1.77%	7.3TCr
WHEATON PRECIOUS METALS CORP.	24.6x	15.92x	18.87x	0.54%	6.58TCr
ANGLOGOLD ASHANTI PLC	9.74x	3.77x	5.1x	3.68%	5.52TCr
KINROSS GOLD CORPORATION	10.17x	3.69x	5.62x	0.42%	4.05TCr
NORTHERN STAR RESOURCES LIMITED	20.26x	4.59x	8.78x	2.04%	2.48TCr
ROYAL GOLD, INC.	20.73x	10.55x	12.86x	0.71%	2.26TCr
COEUR MINING, INC.	8.72x	3.22x	4.62x	-	2.09TCr
Average	14.06x	5.83x	8.05x	1.35%	5.54TCr
Weighted average by Cap.	14.04x	5.96x	8.13x	1.24%