Company Valuation: AltynGold plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2024 2025 2026 2027 2028
Market Cap 1 31.3 52.21 337.6 344.4 - -
Change - - 546.6% 2.02% - -
Enterprise Value (EV) 1 50.59 52.21 351.3 291.7 221.3 149.7
Change - - 572.84% -16.97% -24.14% -32.32%
P/E - 2.63x 7.34x 5.44x 5.4x 5.24x
PBR - - - - - -
PEG - - 0x 0.1x 6.5x 1.69x
Capitalization / Revenue 0.76x - 2.6x 2.06x 2.13x 2.18x
EV / Revenue 1.24x - 2.7x 1.75x 1.37x 0.95x
EV / EBITDA 2.36x - 4.67x 3.05x 2.32x 1.57x
EV / EBIT - - 5.56x 3.54x 2.68x 1.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 0.7262 1.682 2.315 2.334 2.406
Distribution rate - - - - - -
Net sales 1 40.92 - 130 167 161.9 157.8
EBITDA 1 21.48 - 75.18 95.49 95.49 95.49
EBIT 1 - - 63.22 82.46 82.61 83.35
Net income 1 - 19.85 45.97 67.48 64.01 61.74
Net Debt 1 19.3 - 13.7 -52.73 -123.1 -194.6
Reference price 2 1.14 1.91 12.35 12.60 12.60 12.60
Nbr of stocks (in thousands) 27,333 27,333 27,333 27,333 - -
Announcement Date 6/27/22 A 4/25/25 A 4/29/26 A - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.39x4.35x7.83x3.16% 243B
12.31x3.04x6.6x4.78% 179B
16.59x4.67x7.73x3.04% 107B
13.14x0.4x6.51x3.16% 94.94B
28.49x7.04x18.48x-.--% 72.06B
55.03x3.38x8.31x1.12% 61.78B
16.41x3.33x6.59x0.55% 34.59B
14.34x4.67x7.1x4.04% 31.74B
13.75x4.97x8.79x3.72% 26.99B
Average 20.94x 3.98x 8.66x 2.62% 94.47B
Weighted average by Cap. 19.44x 3.82x 8.30x 3.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA