Company Valuation: Great Pacific Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 146 63.16 20.13 78.25 55.73 67.78
Change - -56.74% -68.13% 288.72% -28.79% 21.63%
Enterprise Value (EV) 1 116.7 41.51 4.491 67.04 50.3 56.05
Change - -64.41% -89.18% 1,392.77% -24.96% 11.42%
P/E -12.2x -5.22x -3.31x -15x -2.62x -15.6x
PBR 4.72x 2.79x 1.21x 3.86x 2.24x 2.18x
PEG - -3.94x 0.1x 0.5x -0x 0.2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -18.4x -3.82x -0.8x -18.1x -3.53x -3.38x
EV / EBIT -18.1x -3.76x -0.79x -17.7x -3.49x -3.37x
EV / FCF -28.1x -12.4x -1.23x -26.2x -27x -6.54x
FCF Yield -3.56% -8.08% -81.4% -3.82% -3.71% -15.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1759 -0.1782 -0.0891 -0.0606 -0.1912 -0.0285
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -6.351 -10.88 -5.61 -3.694 -14.26 -16.6
EBIT 1 -6.432 -11.04 -5.718 -3.788 -14.41 -16.65
Net income 1 -9.37 -12.1 -6.071 -4.412 -18.17 -3.768
Net Debt 1 -29.36 -21.65 -15.64 -11.22 -5.422 -11.73
Reference price 2 2.1500 0.9300 0.2950 0.9100 0.5000 0.4450
Nbr of stocks (in thousands) 67,915 67,918 68,239 85,991 1,11,451 1,52,311
Announcement Date 16/04/21 08/04/22 17/03/23 19/04/24 11/04/25 29/04/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.98Cr
18.51x3.9x6.97x3.64% 22TCr
10.93x2.73x5.87x5.31% 16TCr
13.53x3.97x6.59x3.46% 8.96TCr
12.08x0.41x5.81x3.25% 8.18TCr
22.37x6.02x13.97x-.--% 5.82TCr
26.79x2.82x7.25x1.31% 5.13TCr
15.04x2.87x5.97x0.67% 2.84TCr
10.35x3.59x5.32x5.24% 2.5TCr
12.57x4.43x7.78x4.36% 2.32TCr
Average 15.80x 3.42x 7.28x 3.03% 7.32TCr
Weighted average by Cap. 15.82x 3.32x 7.06x 3.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GPAC Stock
  4. Valuation Great Pacific Gold Corp.