Company Valuation: Scorpio Gold Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 12.92 9.22 6.234 3.832 8.638 68.94
Change - -28.64% -32.38% -38.53% 125.41% 698.06%
Enterprise Value (EV) 1 8.774 9.391 8.953 8.006 9.658 61.11
Change - 7.03% -4.67% -10.58% 20.64% 532.71%
P/E -6.46x -1.9x -2.43x -1.49x -0.4x 25.2x
PBR 1.23x 1.43x 1.29x 1.38x 24.7x 3.67x
PEG - -0x 0x 0.1x -0x -0x
Capitalization / Revenue 2.6x 2.85x - - - -
EV / Revenue 1.77x 2.9x - - - -
EV / EBITDA -5.25x -2.61x -3.04x -3.63x -2.21x -10.4x
EV / EBIT -4.53x -1.57x -2.99x -3.62x -0.59x -9.36x
EV / FCF -7.64x -3.97x -3.49x -13.9x 12.4x -6.15x
FCF Yield -13.1% -25.2% -28.6% -7.19% 8.04% -16.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1639 -0.3743 -0.1096 -0.0963 -0.1656 0.009999
Distribution rate - - - - - -
Net sales 1 4.971 3.236 - - - -
EBITDA 1 -1.671 -3.595 -2.945 -2.204 -4.365 -5.868
EBIT 1 -1.938 -5.976 -2.991 -2.209 -16.43 -6.525
Net income 1 -1.418 -4.676 -2.21 -2.273 -15.25 3.106
Net Debt 1 -4.147 0.171 2.719 4.174 1.02 -7.83
Reference price 2 1.0595 0.7112 0.2660 0.1439 0.0660 0.2516
Nbr of stocks (in thousands) 12,195 12,964 23,437 26,637 1,30,833 2,73,982
Announcement Date 28/04/21 28/04/22 31/05/23 30/04/24 30/04/25 24/04/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.91x4.79x7.48x0.82% 13TCr
16.28x6.36x8.88x0.8% 10TCr
12.68x3.21x4.93x2.04% 7.23TCr
31.67x19.02x22.28x0.51% 7TCr
12.63x4.16x6.1x3.67% 5.34TCr
10.03x3.39x5.12x0.53% 3.41TCr
17.06x3.64x7.58x2.28% 2.22TCr
22.01x11.41x14.04x0.74% 2.19TCr
14.18x4.05x7.97x - 2.11TCr
Average 16.61x 6.67x 9.38x 1.42% 5.9TCr
Weighted average by Cap. 16.39x 6.80x 9.36x 1.28%

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. SGLD Stock
  4. SGLD Stock
  5. Valuation Scorpio Gold Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!