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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.82Cr
11.38x4.17x6.58x0.94% 12TCr
9.86x1.79x5.75x3.36% 12TCr
14.21x5.52x7.76x0.99% 8.96TCr
11.31x2.82x4.3x2.31% 6.38TCr
26.96x16.17x19.36x0.61% 5.86TCr
15.8x5.26x7.52x1.75% 5.01TCr
29.24x17.25x18.58x0.75% 4.52TCr
10.96x3.5x5.19x4.25% 4.53TCr
7.76x2.72x4x5.52% 3.18TCr
Average 15.27x 6.58x 8.78x 2.27% 6.17TCr
Weighted average by Cap. 14.43x 5.84x 8.29x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Scorpio Gold Corporation

Historical PBR trend

Valuation ratios - PBR - Scorpio Gold Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Scorpio Gold Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Scorpio Gold Corporation

  1. Stock Market
  2. Stocks
  3. SGLD Stock
  4. Valuation Scorpio Gold Corporation