Valuation Revival Gold Inc.

Equities

Delayed Toronto S.E. Other stock markets 08:51:29 17/04/2026 pm IST			5-day change	1st Jan Change
0.9500 ^CAD	+5.56%		+10.47%	+37.68%

07/04	Revival Gold Inc. Reports Drilling Results At Mercur Gold Project in Utah	CI
17/03	Revival Gold Inc. Provides Update on Exploration Drilling At Beartrack-Arnett Gold Project	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	43.42	44.31	46.16	56.31	104.5	246.6	-
Change	-	2.05%	4.17%	22%	85.56%	136.04%	-
Enterprise Value (EV)	43.42	44.31	46.16	56.31	104.5	246.6	246.6
Change	-	2.05%	4.17%	22%	85.56%	136.04%	0%
P/E ratio	-4.36x	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	-	-	-	-	-	1,644x	1,233x
EV / Revenue	-	-	-	-	-	1,644x	1,233x
EV / EBITDA	-0x	-0x	-0x	-0x	-0x	-27x	-49.3x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-23.6x	-49.3x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.14	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	-	-	-	-	0.15	0.2
EBITDA ¹	-9.687	-8.908	-11.45	-8.954	-8.073	-9.15	-5
EBIT ¹	-9.691	-8.911	-11.46	-8.962	-8.118	-10.45	-5
Net income ¹	-9.77	-8.886	-11.39	-8.595	-8.045	-5	-11
Net Debt	-	-	-	-	-	-	-
Reference price ²	0.6100	0.5100	0.4450	0.2850	0.4950	0.9000	0.9000
Nbr of stocks (in thousands)	71,184	86,884	1,03,730	1,97,592	2,11,103	2,74,055	-
Announcement Date	07/10/21	14/10/22	12/10/23	10/10/24	08/10/25	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REVIVAL GOLD INC.	-	-	-	-	18Cr
NEWMONT CORPORATION	11.59x	4x	6.08x	0.9%	12TCr
AGNICO EAGLE MINES LIMITED	14.72x	5.96x	8.25x	0.78%	11TCr
BARRICK MINING CORPORATION	11.06x	3.04x	4.35x	1.85%	7.11TCr
WHEATON PRECIOUS METALS CORP.	27.17x	16.4x	19.15x	0.54%	6.57TCr
ANGLOGOLD ASHANTI PLC	9.89x	3.64x	4.72x	3.86%	5.27TCr
KINROSS GOLD CORPORATION	10.5x	3.79x	5.44x	0.42%	4.06TCr
NORTHERN STAR RESOURCES LIMITED	20.43x	4.62x	8.76x	2.05%	2.49TCr
ROYAL GOLD, INC.	21.23x	10.37x	12.72x	0.73%	2.22TCr
COEUR MINING, INC.	8.59x	3.14x	4.8x	-	2.02TCr
Average	15.02x	6.11x	8.25x	1.39%	5.27TCr
Weighted average by Cap.	14.56x	6.03x	8.09x	1.28%