Valuation Gold Runner Exploration Inc.

Stocks

Market Closed - Canadian Securities Exchange 05:59:07 12/09/26 am AEST			5-day change	1st Jan Change
0.5300 ^CAD	0.00%		-22.06%	-5.36%

12/09	Gold Runner Exploration Expands Golden Girl Property Following Completion Of Airborne Magnetic Survey And Initial Exploration Results	CI
10/09	Gold Runner Expands Golden Girl Property in Golden Triangle of British Columbia	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025
Market Cap ¹	5.727	6.927	2.151	2.085	1.279	4.326
Change	-	20.94%	-68.95%	-3.03%	-38.65%	238.18%
Enterprise Value (EV) ¹	5.801	6.42	2.104	2.08	1.341	4.032
Change	-	10.66%	-67.23%	-1.13%	-35.53%	200.65%
P/E	-11.2x	-3.03x	-2.28x	-2.25x	-1.08x	-6.87x
PBR	16.4x	3.83x	1.29x	1.53x	2.01x	4.32x
PEG	-	-0x	0x	0.1x	-0.23x	0.1x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-15.1x	-2.94x	-2.59x	-2.59x	-1.24x	-18.7x
EV / FCF	-27.7x	-7.21x	-3.51x	-10.5x	26.4x	-10.1x
FCF Yield	-3.61%	-13.9%	-28.5%	-9.53%	3.79%	-9.93%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.3926	-1.12	-0.3953	-0.3111	-0.3255	-0.0684
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-0.4946	-0.369	0.5006
EBIT ¹	-0.3848	-2.184	-0.8129	-0.8034	-1.085	-0.2151
Net income ¹	-0.5101	-2.232	-0.8526	-0.8531	-1.12	-0.2608
Net Debt ¹	0.0736	-0.5072	-0.0467	-0.00518	0.0619	-0.2941
Reference price ²	4.4000	3.4000	0.9000	0.7000	0.3500	0.4700
Nbr of stocks (in thousands)	1,302	2,037	2,390	2,979	3,655	9,205
Announcement Date	26/3/21	30/3/22	30/3/23	2/4/24	1/4/25	31/3/26

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.($)
GOLD RUNNER EXPLORATION INC.	-	-	-	-	6.89M
BHP GROUP LIMITED	16.7x	4x	7.19x	3.48%	222B
RIO TINTO PLC	11.75x	2.91x	6.3x	5%	170B
GRUPO MÉXICO, S.A.B. DE C.V.	15.25x	4.39x	7.24x	3.12%	101B
GLENCORE PLC	13.22x	0.41x	6.57x	3.14%	96.11B
SAUDI ARABIAN MINING COMPANY (MAADEN)	26.77x	6.49x	17.22x	-.--%	66.05B
ANGLO AMERICAN PLC	56.4x	3.19x	7.82x	2.27%	57.82B
TECK RESOURCES LIMITED	15.46x	3.14x	6.22x	0.59%	32.57B
FRESNILLO PLC	13.7x	4.43x	6.79x	4.32%	30.04B
HINDUSTAN ZINC LIMITED	12.98x	4.65x	8.22x	3.94%	25.48B
Average	20.25x	3.73x	8.17x	2.87%	80.08B
Weighted average by Cap.	18.46x	3.54x	7.78x	3.27%