Company Valuation: STLLR Gold Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 194.1 151.9 91.52 102.9 246.5 206.3 - -
Change - -21.73% -39.77% 12.4% 139.58% -16.31% - -
Enterprise Value (EV) 194.1 143.7 79.47 70.56 246.5 206.3 206.3 206.3
Change - -25.99% -44.68% -11.21% 249.31% -16.31% 0% 0%
P/E - - -5.36x -3.95x - - - -
PBR - - - - - - - -
PEG - - - 0.2x - - - -
Capitalization / Revenue - - - - - 516x 2,063x -
EV / Revenue - - - - - 516x 2,063x -
EV / EBITDA - -0x -0x -0x -0x -8.47x -9.96x -21.9x
EV / EBIT -0x -0x -0x -0x -0x -11.1x -11.7x -21.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - -0.28 -0.21 - - - -
Distribution rate - - - - - - - -
Net sales 1 - - - - - 0.4 0.1 -
EBITDA 1 - -21.82 -19.79 -24.59 -26.82 -24.35 -20.7 -9.4
EBIT 1 -15.11 -23.4 -21.6 -28.34 -29.94 -18.65 -17.7 -9.4
Net income - - -16.21 -20.98 - - - -
Net Debt - -8.278 -12.05 -32.31 - - - -
Reference price 2 4.100 2.960 1.500 0.830 1.630 1.360 1.360 1.360
Nbr of stocks (in thousands) 47,346 51,331 61,012 1,23,939 1,51,198 1,51,655 - -
Announcement Date 31/03/22 31/03/23 08/03/24 26/02/25 26/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.53x3.42x5.18x1.08% 10TCr
10.69x4.15x5.71x1.14% 7.34TCr
9.65x2.65x3.87x2.33% 6.15TCr
22.27x12.94x15.39x0.71% 5.01TCr
8.73x3x4.36x5.7% 4.15TCr
8.12x2.6x4.05x0.63% 2.88TCr
17.29x3.92x7.28x2.51% 2.04TCr
16.92x8.69x10.34x0.98% 1.67TCr
9.6x2.61x4.09x - 1.65TCr
Average 12.53x 4.89x 6.70x 1.88% 4.55TCr
Weighted average by Cap. 11.82x 4.70x 6.43x 1.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA