Company Valuation: Golden Ridge Resources Ltd.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 3.947 16.57 6.287 4.091 4.391 4.391
Change - 319.71% -62.05% -34.93% 7.33% 0%
Enterprise Value (EV) 1 3.006 11.84 0.7194 0.2064 1.678 2.24
Change - 293.92% -93.92% -71.32% 713.13% 33.47%
P/E -7.55x -1.78x -3.69x -1.48x -8.04x -8.9x
PBR 0.46x 2.14x 0.77x 0.66x 0.77x 0.72x
PEG - -0x 0x -0x 0.1x 0.92x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -5.11x -15.3x -0.77x -0.72x -2.86x -3.94x
EV / EBIT -4.92x -1.43x -0.41x -0.07x -2.79x -3.8x
EV / FCF -2.48x 12.6x 2.07x -0.16x -1.26x -1.88x
FCF Yield -40.3% 7.95% 48.4% -634% -79.3% -53.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0265 -0.1822 -0.0298 -0.0472 -0.009327 -0.008425
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.5878 -0.7717 -0.9383 -0.2872 -0.5873 -0.5683
EBIT 1 -0.6107 -8.29 -1.752 -2.852 -0.6019 -0.5891
Net income 1 -0.5215 -7.341 -1.701 -2.758 -0.5456 -0.4932
Net Debt 1 -0.941 -4.725 -5.567 -3.885 -2.713 -2.151
Reference price 2 0.2000 0.3250 0.1100 0.0700 0.0750 0.0750
Nbr of stocks (in thousands) 19,735 50,973 57,152 58,441 58,541 58,541
Announcement Date 19/10/20 28/10/21 28/10/22 30/10/23 22/10/24 28/10/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.31M
20.87x4.12x7.37x3.47% 229B
11.93x2.97x6.47x4.92% 174B
15.77x4.48x7.44x3.2% 101B
12.6x0.39x6.28x3.29% 91.04B
25.28x6.76x16.07x-.--% 66.32B
51.85x3.2x8.02x1.77% 58.2B
15.15x3.13x6.2x0.59% 32.44B
13.3x4.31x6.5x4.4% 29.35B
13.31x4.79x8.51x3.82% 25.96B
Average 20.01x 3.80x 8.09x 2.83% 80.81B
Weighted average by Cap. 19.22x 3.64x 7.78x 3.25%

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. GLDN Stock
  4. Valuation Golden Ridge Resources Ltd.