Valuation STLLR Gold Inc.

Stocks

Market Closed - Toronto S.E. 07:00:00 17/10/26 am AEDT			5-day change	1st Jan Change
1.270 ^CAD	-1.55%		-7.30%	-22.09%

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.($)
STLLR GOLD INC.	-	-	-	-	137M
NEWMONT CORPORATION	12.52x	4.49x	7x	0.88%	124B
ZIJIN MINING GROUP COMPANY LIMITED	9.84x	1.78x	5.73x	3.36%	116B
AGNICO EAGLE MINES LIMITED	16x	6.11x	8.6x	0.92%	95.97B
BARRICK MINING CORPORATION	11.91x	3.06x	4.66x	2.18%	67.18B
WHEATON PRECIOUS METALS CORP.	28.07x	16.97x	20.17x	0.58%	60.91B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	15.97x	5.32x	7.62x	1.73%	50.61B
ANGLOGOLD ASHANTI PLC	11.45x	3.67x	5.47x	4.06%	47.38B
FRANCO-NEVADA CORPORATION	30.52x	18.79x	19.91x	0.72%	46.98B
GOLD FIELDS LIMITED	8.2x	2.88x	4.24x	5.11%	33.99B
Average	16.05x	7.01x	9.27x	2.17%	64.24B
Weighted average by Cap.	15.25x	6.24x	8.75x	1.96%