Company Valuation: Green River Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2018 2019 2020 2021 2022 2023
Market Cap 1 1.228 1.407 3.138 3.696 7.549 5.039
Change - 14.57% 122.95% 17.8% 104.24% -33.25%
Enterprise Value (EV) 1 1.054 1.607 3.476 4.287 7.481 5.271
Change - 52.51% 116.27% 23.33% 74.53% -29.54%
P/E Ratio -14.3x -11.4x -5.7x -3.21x -4.68x -6.01x
PBR 9.11x 4.2x 3.26x 4.44x 3.83x 2.23x
PEG - -0.7x -0x -0.1x 0.3x 0.1x
Capitalization / Revenue 86.2x 393x 10.8x 12.1x 39,732x -
EV / Revenue 73.9x 448x 12x 14.1x 39,376x -
EV / EBITDA - - - - - -
EV / EBIT -12x -15x -10.3x -4.57x -6.28x -4.59x
EV / FCF 88.6x -3.42x -4.03x -17.4x -14.5x -11x
FCF Yield 1.13% -29.3% -24.8% -5.75% -6.91% -9.08%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00456 -0.005278 -0.014 -0.0202 -0.0171 -0.007492
Distribution rate - - - - - -
Net sales 1 0.0142 0.003585 0.2902 0.3049 0.00019 -
EBITDA - - -0.332 -0.9296 -1.183 -0.8581
EBIT 1 -0.088 -0.1069 -0.3387 -0.938 -1.191 -1.149
Net income 1 -0.072 -0.1125 -0.396 -1.03 -1.329 -0.7905
Net Debt 1 -0.1746 0.1998 0.3382 0.5904 -0.0676 0.2324
Reference price 2 0.065000 0.060000 0.080000 0.065000 0.080000 0.045000
Nbr of stocks (in thousands) 18,898 23,455 39,220 56,865 94,363 111,977
Announcement Date 28/1/19 28/1/20 9/4/21 1/2/22 31/1/23 29/1/24
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.47x4.1x7.32x3.41% 226B
12.36x3.03x6.53x4.75% 180B
14.32x4.26x7.16x3.48% 94.92B
13.82x0.44x6.22x2.86% 92.61B
18.44x6.32x14.34x-.--% 64.18B
29.07x3.1x7.96x1.26% 57.56B
17.82x3.34x7.06x0.59% 31.77B
11.92x4.16x6.04x4.39% 29.69B
17.71x5.94x10.95x3.66% 24.89B
Average 16.99x 3.85x 8.18x 2.71% 89B
Weighted average by Cap. 16.25x 3.59x 7.66x 3.16%

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. CCR Stock
  4. CCRRF Stock
  5. Valuation Green River Gold Corp.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!