Company Valuation: GoGold Resources Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 769.3 467 395 421.8 1,022 1,487 - -
Change - -39.29% -15.42% 6.78% 142.25% 45.54% - -
Enterprise Value (EV) 1 685.2 370.5 268 319.6 1,022 1,223 1,387 1,487
Change - -45.93% -27.66% 19.25% 219.7% 19.66% 13.41% 7.24%
P/E 85.8x 581x -36.1x 181x - - - -
PBR - - - - - - - -
PEG - -6.3x 0x -1x - - - -
Capitalization / Revenue 11.2x 9.51x 9.74x - 10.2x 8.87x 8.57x 4.75x
EV / Revenue 9.97x 7.54x 6.61x - 10.2x 7.29x 7.99x 4.75x
EV / EBITDA 31.3x 192x -23.4x 37.5x 33.6x 13.7x 15.7x 5.36x
EV / EBIT - - - - - - - -
EV / FCF 43.8x -230x -8.96x -10.3x 60.5x 29.4x -9.14x 22.2x
FCF Yield 2.28% -0.44% -11.2% -9.71% 1.65% 3.41% -10.9% 4.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0323 0.00272 -0.0335 0.00707 - - - -
Distribution rate - - - - - - - -
Net sales 1 68.73 49.11 40.57 - 100.4 167.6 173.5 312.8
EBITDA 1 21.87 1.933 -11.44 8.529 30.39 89.29 88.57 277.3
EBIT 10.33 -4.194 - - - - - -
Net income 1 9.142 0.9427 -10.58 - 23.99 78.38 48.69 165.4
Net Debt 1 -84.15 -96.54 -127 -102.2 - -264.4 -100.4 -
Reference price 2 2.770 1.580 1.210 1.280 2.700 3.430 3.430 3.430
Nbr of stocks (in thousands) 2,77,741 2,95,600 3,26,464 3,29,527 3,78,444 4,33,554 - -
Announcement Date 16/12/21 22/12/22 19/12/23 12/12/24 11/12/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 7.29x13.69x - 106.28Cr
16.03x3.75x6.79x3.62% 21TCr
10.56x2.52x5.56x5.66% 15TCr
12.98x3.82x6.31x3.78% 9.16TCr
10.45x0.35x5.67x3.5% 7.86TCr
27.43x6.1x16.34x-.--% 6.11TCr
113.32x3x7.33x1.22% 5.34TCr
11.04x2.69x5.09x0.6% 2.94TCr
11.34x4.21x7.1x4.35% 2.55TCr
11.53x3.69x5.58x5.32% 2.48TCr
Average 24.97x 3.74x 7.95x 3.11% 7.2TCr
Weighted average by Cap. 21.60x 3.26x 7.12x 3.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GoGold Resources Inc.

Historical PBR trend

Valuation ratios - PBR - GoGold Resources Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GoGold Resources Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GoGold Resources Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - GoGold Resources Inc.
  1. Stock Market
  2. Stocks
  3. GGD Stock
  4. Valuation GoGold Resources Inc.