Company Valuation: Gold Runner Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 5.727 6.927 2.151 2.085 1.279 4.326
Change - 20.94% -68.95% -3.03% -38.65% 238.18%
Enterprise Value (EV) 1 5.801 6.42 2.104 2.08 1.341 4.032
Change - 10.66% -67.23% -1.13% -35.53% 200.65%
P/E -11.2x -3.03x -2.28x -2.25x -1.08x -6.87x
PBR 16.4x 3.83x 1.29x 1.53x 2.01x 4.32x
PEG - -0x 0x 0.1x -0.23x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -15.1x -2.94x -2.59x -2.59x -1.24x -18.7x
EV / FCF -27.7x -7.21x -3.51x -10.5x 26.4x -10.1x
FCF Yield -3.61% -13.9% -28.5% -9.53% 3.79% -9.93%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3926 -1.12 -0.3953 -0.3111 -0.3255 -0.0684
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - -0.4946 -0.369 0.5006
EBIT 1 -0.3848 -2.184 -0.8129 -0.8034 -1.085 -0.2151
Net income 1 -0.5101 -2.232 -0.8526 -0.8531 -1.12 -0.2608
Net Debt 1 0.0736 -0.5072 -0.0467 -0.00518 0.0619 -0.2941
Reference price 2 4.4000 3.4000 0.9000 0.7000 0.3500 0.4700
Nbr of stocks (in thousands) 1,302 2,037 2,390 2,979 3,655 9,205
Announcement Date 26/3/21 30/3/22 30/3/23 2/4/24 1/4/25 31/3/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.94x3.97x7.07x3.52% 219B
11.52x2.85x6.14x5.1% 169B
14.24x4.19x7x3.54% 93.45B
12.57x0.41x5.84x2.84% 86.32B
22.37x6.62x14.95x-.--% 67.01B
27.63x3.01x7.63x1.33% 55.14B
17.34x3.28x6.98x0.6% 30.71B
11.35x4.05x5.87x4.66% 28.97B
13.6x4.84x8.48x4.31% 25.23B
Average 16.40x 3.69x 7.77x 2.88% 86.05B
Weighted average by Cap. 15.87x 3.52x 7.44x 3.28%

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. GRUN Stock
  4. GDREF Stock
  5. Valuation Gold Runner Exploration Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!