Company Valuation: OceanaGold Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 1,224 1,342 1,361 1,948 6,436 8,657 - -
Change - 9.65% 1.35% 43.17% 230.42% 34.5% - -
Enterprise Value (EV) 1 1,462 1,513 1,531 1,826 6,436 7,411 6,567 5,118
Change - 3.45% 1.19% 19.3% 252.48% 15.14% -11.39% -22.07%
P/E ratio -174x 10.6x 16x 10.6x - 9.16x 10.6x 8.65x
PBR 0.79x - - - - - - -
PEG - -0x -0.5x 0x - - -0.8x 0.4x
Capitalization / Revenue 1.64x 1.39x 1.33x 1.51x 3.4x 3.1x 3.37x 3.43x
EV / Revenue 1.96x 1.56x 1.49x 1.41x 3.4x 2.65x 2.55x 2.03x
EV / EBITDA 4.16x 3.96x 4.16x 3.11x 6.45x 3.83x 3.41x 3.21x
EV / EBIT 10.3x 8.36x 11x 6.85x 7.11x 4.23x 3.48x 3.27x
EV / FCF -23.1x 17.4x 36.1x 7.45x - 7.56x 6.79x 4.91x
FCF Yield -4.33% 5.75% 2.77% 13.4% - 13.2% 14.7% 20.4%
Dividend per Share 2 - - 0.06 0.03 - 0.12 0.12 0.12
Rate of return - - 1.04% 0.36% - 0.31% 0.31% 0.31%
EPS 2 -0.03 0.54 0.36 0.78 - 4.21 3.63 4.46
Distribution rate - - 16.7% 3.85% - 2.85% 3.31% 2.69%
Net sales 1 744.7 967.4 1,026 1,294 1,893 2,794 2,570 2,524
EBITDA 1 351.8 382.1 368.2 587.7 997.2 1,937 1,927 1,595
EBIT 1 142 180.9 139.4 266.5 905.3 1,754 1,889 1,565
Net income 1 -3.7 132.6 83.1 187.4 628.7 1,065 901.9 830.3
Net Debt 1 237.9 170.2 170.1 -121.9 - -1,246 -2,090 -3,539
Reference price 2 5.22 5.72 5.77 8.30 28.37 38.56 38.56 38.56
Nbr of stocks (in thousands) 2,34,737 2,34,737 2,35,792 2,34,731 2,26,860 2,24,492 - -
Announcement Date 23/02/22 21/02/23 21/02/24 19/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 2.65x3.83x0.31% 865.67Cr
12.8x4.39x6.7x0.86% 13TCr
17.4x6.63x9.12x0.72% 12TCr
12.13x3.39x4.91x1.66% 7.83TCr
49.94x31.03x37.68x0.43% 6.98TCr
17.76x5.76x9.25x2.75% 5.71TCr
11.21x3.84x5.8x0.43% 4.07TCr
20.06x5.01x9.07x1.92% 3.02TCr
23.09x11.71x13.41x0.68% 2.38TCr
20.45x7.51x10.16x0.22% 2.18TCr
Average 20.54x 8.19x 10.99x 1% 5.77TCr
Weighted average by Cap. 19.71x 8.45x 11.37x 1.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. OGC Stock
  4. Valuation OceanaGold Corporation