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 6,298 - -
Change - -25.32% 51.73% 126.35% 187.5% 1.77% - -
Enterprise Value (EV) 734.1 484.2 957 2,543 6,188 6,298 6,298 6,298
Change - -34.04% 97.65% 165.66% 143.39% 1.77% 0% 0%
P/E - -34x -108x - - - 8.44x 7.6x
PBR - - - - - - - -
PEG - - 2x - - - - 0.7x
Capitalization / Revenue - - - - 9.26x 6.07x 4.83x 3.61x
EV / Revenue - - - - 0x 6.07x 4.83x 3.61x
EV / EBITDA -0x -0x -0x -0x 0x 8.73x 6.78x 4.91x
EV / EBIT -0x -0x -0x -0x 0x 8.15x 5.76x 4.33x
EV / FCF -0x -0x -0x -0x 0x -258x 66.9x 16.2x
FCF Yield -8.54% -12.1% -31.5% -15.9% 1.88% -0.39% 1.49% 6.19%
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.($)
- - - 0.27% 6.29B
12.05x4.36x6.85x0.93% 117B
9.46x1.65x5.47x3.53% 107B
15.39x5.82x8.19x0.97% 91.51B
11.3x2.95x4.55x2.24% 64.56B
27.5x16.17x19.36x0.62% 57.18B
30.4x18.43x19.86x0.74% 45.58B
10.77x3.45x5.17x4.22% 44.27B
13.31x4.27x6.16x2.3% 41.08B
7.72x2.71x4.01x5.42% 31.7B
Average 15.32x 6.65x 8.85x 2.12% 60.61B
Weighted average by Cap. 14.65x 5.98x 8.42x 2.05%

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.