Company Valuation: Artemis Gold Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 839.2 626.7 950.9 2,152 6,188 6,367 - -
Change - -25.32% 51.73% 126.35% 187.5% 2.88% - -
Enterprise Value (EV) 734.1 484.2 957 2,543 6,188 6,367 6,367 6,367
Change - -34.04% 97.65% 165.66% 143.39% 2.88% 0% 0%
P/E - -34x -108x - - - 8.44x 7.6x
PBR - - - - - - - -
PEG - - 2x - - - - 0.7x
Capitalization / Revenue - - - - 9.26x 6.14x 4.89x 3.65x
EV / Revenue - - - - 0x 6.14x 4.89x 3.65x
EV / EBITDA -0x -0x -0x -0x 0x 8.82x 6.85x 4.96x
EV / EBIT -0x -0x -0x -0x 0x 8.24x 5.82x 4.38x
EV / FCF -0x -0x -0x -0x 0x -261x 57.1x 17.3x
FCF Yield -8.54% -12.1% -31.5% -15.9% 1.88% -0.38% 1.75% 5.77%
Dividend per Share 2 - - - - - 0.071 0.2265 0.2265
Rate of return - - - - - 0.26% 0.84% 0.84%
EPS 2 - -0.0954 -0.0444 - - - 3.206 3.562
Distribution rate - - - - - - 7.06% 6.36%
Net sales 1 - - - - 668.4 1,037 1,303 1,742
EBITDA 1 -8.32 -5.598 -9.855 -11.5 446.4 721.6 929.4 1,283
EBIT 1 -8.593 -5.901 -10.36 -11.97 422.7 772.8 1,094 1,455
Net income 1 -10.99 -15.88 -8.477 -21.72 255.4 497.6 771.3 1,030
Net Debt -105.2 -142.5 6.109 390.1 - - - -
Reference price 2 5.45 3.24 4.79 9.56 26.76 27.07 27.07 27.07
Nbr of stocks (in thousands) 153,921 193,212 198,706 225,238 231,255 235,150 - -
Announcement Date 3/30/22 A 3/28/23 A 3/12/24 A 3/12/25 A 2/19/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.26% 6.37B
12.21x4.42x6.92x0.92% 118B
9.58x1.67x5.54x3.5% 108B
15.6x5.9x8.3x0.96% 92.72B
11.4x2.97x4.59x2.22% 65.12B
27.54x16.2x19.39x0.62% 57.28B
30.62x18.57x20.01x0.74% 45.92B
10.84x3.48x5.21x4.2% 44.54B
13.62x4.39x6.32x2.25% 42.03B
7.74x2.72x4.03x5.41% 31.7B
Average 15.46x 6.70x 8.92x 2.11% 61.2B
Weighted average by Cap. 14.78x 6.03x 8.49x 2.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Artemis Gold Inc.

Historical PBR trend

Valuation ratios - PBR - Artemis Gold Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Artemis Gold Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Artemis Gold Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Artemis Gold Inc.
  1. Stock Market
  2. Stocks
  3. ARTG Stock
  4. Valuation Artemis Gold Inc.