Company Valuation: Golden Rock Global Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2024 2025
Market Cap 1 0.92 3.26 3.26 0.7007 0.9867
Change - 254.32% 0% - 40.81%
Enterprise Value (EV) 1 0.8915 3.077 3.225 0.7034 0.8256
Change - 245.11% 4.83% - 17.36%
P/E -4.31x -35x -19.6x -5.32x -0.94x
PBR 16x 20x -1,018x -3.34x 13.7x
PEG - 0.6x -0.3x - -0x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -3.96x -33x -9.53x -5.5x -0.98x
EV / FCF -4.72x -343x -16.6x - -6.36x
FCF Yield -21.2% -0.29% -6.02% - -15.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0133 -0.004863 -0.008652 -0.005737 -0.0334
Distribution rate - - - - -
Net sales - - - - -
EBITDA - - - - -
EBIT 1 -0.2253 -0.0933 -0.3383 -0.1279 -0.8459
Net income 1 -0.2136 -0.0933 -0.1659 -0.1318 -0.8654
Net Debt 1 -0.0285 -0.183 -0.0343 0.00271 -0.1612
Reference price 2 0.0575 0.1700 0.1700 0.0305 0.0315
Nbr of stocks (in thousands) 16,000 19,175 19,175 22,975 31,325
Announcement Date 07/05/21 14/06/22 28/04/23 14/05/26 14/05/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.81L
12.12x1.26x5.42x2.4% 1.69TCr
7.8x14.87x - -.--% 1.55TCr
28.04x7.12x16.95x2.54% 1.23TCr
Average 15.99x 7.75x 11.19x 1.65% 1.12TCr
Weighted average by Cap. 15.01x 7.60x 10.29x 1.61%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Golden Rock Global Plc

Historical PBR trend

Valuation ratios - PBR - Golden Rock Global Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Golden Rock Global Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Golden Rock Global Plc

  1. Stock Market
  2. Stocks
  3. GCG Stock
  4. Valuation Golden Rock Global Plc