Company Valuation: Freegold Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 206.2 102.7 123.8 166 233.6 625.7
Change - -50.21% 20.55% 34.13% 40.71% 167.81%
Enterprise Value (EV) 1 176.6 89.01 123.2 164.1 230.2 606.8
Change - -49.6% 38.42% 33.19% 40.29% 163.57%
P/E -126x -46.2x -147x -50.1x -205x -82.3x
PBR 2.82x 1.4x 1.62x 1.85x 2.28x 4.82x
PEG - -1.4x 2.3x -0x 3x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -443x -47.3x -178x -53.2x -213x -617x
EV / EBIT -424x -46.8x -161x -52.5x -207x -80x
EV / FCF -69.6x -4.93x -7.45x -13.8x -19.2x -38.1x
FCF Yield -1.44% -20.3% -13.4% -7.26% -5.21% -2.63%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00492 -0.006579 -0.002282 -0.007867 -0.002438 -0.0143
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3988 -1.882 -0.694 -3.086 -1.079 -0.9828
EBIT 1 -0.4165 -1.903 -0.7638 -3.127 -1.111 -7.586
Net income 1 -1.304 -2.207 -0.803 -3.097 -1.09 -7.344
Net Debt 1 -29.62 -13.67 -0.5651 -1.92 -3.39 -18.85
Reference price 2 0.6200 0.3042 0.3362 0.3938 0.5004 1.1742
Nbr of stocks (in thousands) 332,637 337,499 368,189 421,659 466,874 532,845
Announcement Date 31/3/21 31/3/22 31/3/23 2/4/24 1/4/25 30/3/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 358M
16x3.73x6.74x3.67% 207B
10.65x2.52x5.57x5.61% 146B
13.93x4.1x6.78x3.47% 98.04B
11.13x0.37x5.93x3.11% 84.62B
26.87x5.99x16.04x-.--% 59.82B
100.1x3.06x7.48x1.75% 54.72B
14.09x2.93x5.68x0.58% 30.52B
10.93x3.48x5.27x5.61% 23.54B
9.8x3.6x6.07x5.03% 21.91B
Average 23.72x 3.31x 7.28x 3.2% 72.7B
Weighted average by Cap. 20.87x 3.23x 7.13x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Freegold Limited

Historical PBR trend

Valuation ratios - PBR - Freegold Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Freegold Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Freegold Limited

  1. Stock Market
  2. Stocks
  3. FVL Stock
  4. Valuation Freegold Limited