Company Valuation: Giant Mining Corp.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Capitalization 1 3.396 20.25 4.247 8.545 12.9 16.19
Change - 496.34% -79.03% 101.22% 51.01% 25.48%
Enterprise Value (EV) 1 3.477 19.19 3.202 8.24 11.2 13.3
Change - 451.98% -83.32% 157.35% 35.89% 18.73%
P/E ratio -1.3x -1.37x -0.42x -1.3x -1.14x -1.32x
PBR 4.12x 5.22x 0.76x 1.1x 1.13x 1.06x
PEG - -0.25x 0x 0x 0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -2.6x -2.57x -0.56x - - -4.04x
EV / EBIT -2.34x -2.57x -0.56x -2.72x -4.21x -3.54x
EV / FCF -7.52x -16.5x -2.34x -2.9x -8.33x -3.6x
FCF Yield -13.3% -6.07% -42.7% -34.4% -12% -27.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -33.21 -35.01 -10.55 -2.46 -0.4812 -0.1585
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.337 -7.477 -5.718 - - -3.289
EBIT 1 -1.487 -7.48 -5.721 -3.033 -2.661 -3.753
Net income 1 -2.091 -10.23 -7.888 -5.096 -2.992 -7.586
Net Debt 1 0.0812 -1.058 -1.045 -0.3053 -1.707 -2.897
Reference price 2 43.3333 48.0000 4.4000 3.2000 0.5500 0.2100
Nbr of stocks (in thousands) 78.4 422 965 2,670 23,463 77,106
Announcement Date 29/10/20 28/10/21 17/10/22 30/10/23 24/10/24 28/10/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 56.46L
14.62x3.6x6.4x3.89% 19TCr
20.45x5.17x9.43x2.53% 9.31TCr
15.07x0.45x6.36x2.49% 8.93TCr
24.67x7.16x15.83x0.05% 7.25TCr
27.11x2.83x7.51x1.37% 5.06TCr
30.91x7.85x13.22x2.14% 3.57TCr
14.31x2.1x6.47x4.91% 3.13TCr
20.72x3.3x7.38x0.64% 2.77TCr
18.1x6.07x11.15x3.78% 2.56TCr
Average 20.66x 4.28x 9.31x 2.42% 6.2TCr
Weighted average by Cap. 19.09x 3.99x 8.68x 2.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. BFG Stock
  4. Valuation Giant Mining Corp.