Valuation Scorpio Gold Corporation OTC Markets

Stocks

Market Closed - OTC Markets 05:55:09 05/09/26 am AEST			5-day change	1st Jan Change
0.2618 ^USD	-10.49%		+6.03%	+2.67%

02/09	Scorpio Gold Reports Results from Four Drill Holes of the Phase Two Drill Program At the Manhattan District Project	CI
02/09	Scorpio Gold Corporation(NasdaqCM:SGLD) added to NASDAQ Composite Index	CI

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	130,833	273,982
Announcement Date	28/4/21	28/4/22	31/5/23	30/4/24	30/4/25	24/4/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEWMONT CORPORATION	12.97x	4.83x	7.58x	0.82%	135B
AGNICO EAGLE MINES LIMITED	16.33x	6.4x	8.95x	0.79%	104B
BARRICK MINING CORPORATION	13.01x	3.27x	4.93x	2%	73.66B
WHEATON PRECIOUS METALS CORP.	31.59x	19.01x	22.23x	0.5%	70.39B
ANGLOGOLD ASHANTI PLC	14x	4.38x	6.26x	3.51%	55.67B
KINROSS GOLD CORPORATION	10.71x	3.66x	5.55x	0.49%	36.6B
NORTHERN STAR RESOURCES LIMITED	18.26x	3.85x	8.03x	2.14%	23.77B
ROYAL GOLD, INC.	22.46x	11.66x	14.32x	0.73%	22.21B
COEUR MINING, INC.	14.98x	4.27x	8.21x	-	21.83B
Average	17.15x	6.81x	9.56x	1.37%	60.27B
Weighted average by Cap.	16.69x	6.85x	9.43x	1.26%