Valuation STLLR Gold Inc. OTC Markets

Stocks

Delayed OTC Markets 05:38:34 16/10/26 am AEDT			5-day change	1st Jan Change
0.8950 ^USD	+2.52%		-6.35%	-24.09%

13/08	STLLR Gold Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
11/08	STLLR Gold Reports Final Assay Results At the Jonpol Deposit and Provides Exploration Plans for the Tower Gold Project	CI

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	193.6	-	-
Change	-	-21.73%	-39.77%	12.4%	139.58%	-21.45%	-	-
Enterprise Value (EV)	194.1	143.7	79.47	70.56	246.5	193.6	193.6	193.6
Change	-	-25.99%	-44.68%	-11.21%	249.31%	-21.45%	0%	0%
P/E	-	-	-5.36x	-3.95x	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	0.2x	-	-	-	-
Capitalization / Revenue	-	-	-	-	-	726x	2,904x	9.68x
EV / Revenue	-	-	-	-	-	726x	2,904x	9.68x
EV / EBITDA	-	-0x	-0x	-0x	-0x	-8.21x	-8.88x	-18.1x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-10.4x	-10.9x	-20.6x
EV / FCF	-0x	-0x	-0x	-0x	-	-	8.8x	27.7x
FCF Yield	-7.47%	-13.3%	-22.2%	-24.2%	-	-	11.4%	3.62%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-0.28	-0.21	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	-	-	0.2667	0.0667	20
EBITDA ¹	-	-21.82	-19.79	-24.59	-26.82	-23.57	-21.8	-10.7
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	1.270	1.270	1.270
Nbr of stocks (in thousands)	47,346	51,331	61,012	123,939	151,198	152,435	-	-
Announcement Date	31/3/22	31/3/23	8/3/24	26/2/25	26/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEWMONT CORPORATION	11.38x	4.17x	6.58x	0.94%	116B
ZIJIN MINING GROUP COMPANY LIMITED	9.86x	1.79x	5.75x	3.36%	116B
AGNICO EAGLE MINES LIMITED	14.21x	5.52x	7.76x	0.99%	89.63B
BARRICK MINING CORPORATION	11.31x	2.82x	4.3x	2.31%	63.81B
WHEATON PRECIOUS METALS CORP.	26.96x	16.17x	19.36x	0.61%	58.63B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	15.8x	5.26x	7.52x	1.75%	50.06B
FRANCO-NEVADA CORPORATION	29.24x	17.25x	18.58x	0.75%	45.17B
ANGLOGOLD ASHANTI PLC	10.96x	3.5x	5.19x	4.25%	45.35B
GOLD FIELDS LIMITED	7.76x	2.72x	4x	5.52%	31.76B
Average	15.27x	6.58x	8.78x	2.27%	68.5B
Weighted average by Cap.	14.43x	5.84x	8.29x	2.04%