Valuation Lundin Gold Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 12/03/2026 am IST			5-day change	1st Jan Change
113.70 ^CAD	-3.35%		-5.64%	-0.28%

06/03	Calendar Monday March 9 - Friday March 13	FW
06/03	Stockholm Bullets - Sectra Climbs on Earnings Report	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,432	3,118	3,934	7,364	27,528	27,491	-	-
Change	-	28.21%	26.19%	87.19%	273.8%	-0.13%	-	-
Enterprise Value (EV) ¹	3,039	3,118	3,985	6,868	27,528	25,855	25,280	24,639
Change	-	2.58%	27.82%	72.35%	300.8%	-6.08%	-2.22%	-2.54%
P/E ratio	8.71x	31.5x	16.3x	12.3x	25.5x	17.2x	16x	19.4x
PBR	2.35x	-	3.05x	4.25x	-	11x	8.84x	7.42x
PEG	-	-0.5x	0x	0x	0.3x	0.4x	2.24x	-1.1x
Capitalization / Revenue	2.61x	2.81x	3.23x	4.35x	11.3x	8.65x	8.58x	8.74x
EV / Revenue	3.26x	2.81x	3.27x	4.05x	11.3x	8.13x	7.89x	7.83x
EV / EBITDA	5.57x	4.9x	5.61x	6.2x	16.3x	10.6x	10.1x	11.2x
EV / EBIT	7.44x	6.86x	7.56x	7.71x	18.2x	9.7x	9.59x	11.5x
EV / FCF	6.62x	6.21x	11.2x	8.96x	-	15.7x	15.3x	17.7x
FCF Yield	15.1%	16.1%	8.94%	11.2%	-	6.38%	6.52%	5.65%
Dividend per Share ²	-	0.405	0.5406	0.8523	-	4.543	3.523	3.389
Rate of return	-	3.06%	3.27%	2.78%	-	4%	3.1%	2.98%
EPS ²	1.196	0.4204	1.012	2.499	4.476	6.618	7.09	5.866
Distribution rate	-	96.3%	53.4%	34.1%	-	68.6%	49.7%	57.8%
Net sales ¹	933.2	1,111	1,218	1,694	2,441	3,178	3,203	3,145
EBITDA ¹	545.5	636.4	710.1	1,107	1,692	2,431	2,506	2,203
EBIT ¹	408.7	454.2	527	891.3	1,509	2,666	2,637	2,142
Net income ¹	281.8	99.77	242.3	605	1,084	1,623	1,754	1,422
Net Debt ¹	607.5	-	50.84	-496.1	-	-1,637	-2,212	-2,853
Reference price ²	10.42	13.23	16.54	30.66	114.02	113.70	113.70	113.70
Nbr of stocks (in thousands)	2,33,362	2,35,647	2,37,860	2,40,195	2,41,433	2,41,790	-	-
Announcement Date	23/02/22	23/02/23	22/02/24	21/02/25	20/02/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LUNDIN GOLD INC.	18.01x	8.55x	11.18x	3.81%	2.12TCr
NEWMONT CORPORATION	12.3x	4.32x	6.58x	0.86%	13TCr
AGNICO EAGLE MINES LIMITED	15.97x	6.36x	8.85x	0.74%	11TCr
BARRICK MINING CORPORATION	11.82x	3.3x	4.75x	1.74%	7.73TCr
WHEATON PRECIOUS METALS CORP.	48.24x	30.46x	36.81x	0.44%	6.85TCr
ANGLOGOLD ASHANTI PLC	16.99x	5.5x	8.84x	2.88%	5.47TCr
KINROSS GOLD CORPORATION	10.73x	3.74x	5.65x	0.43%	3.94TCr
NORTHERN STAR RESOURCES LIMITED	17.4x	4.35x	7.87x	2.21%	2.65TCr
ROYAL GOLD, INC.	23.13x	11.73x	13.44x	0.67%	2.39TCr
ALAMOS GOLD INC.	19.94x	7.31x	9.89x	0.23%	2.12TCr
Average	19.45x	8.56x	11.39x	1.4%	5.75TCr
Weighted average by Cap.	18.75x	8.35x	11.17x	1.21%