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 6,779 - -
Change - -25.32% 51.73% 126.35% 187.5% 9.54% - -
Enterprise Value (EV) 734.1 484.2 957 2,543 6,188 6,779 6,779 6,779
Change - -34.04% 97.65% 165.66% 143.39% 9.54% 0% 0%
P/E - -34x -108x - - - 8.99x 8.09x
PBR - - - - - - - -
PEG - - 2x - - - - 0.7x
Capitalization / Revenue - - - - 9.26x 6.44x 5.16x 4.05x
EV / Revenue - - - - 0x 6.44x 5.16x 4.05x
EV / EBITDA -0x -0x -0x -0x 0x 9.58x 6.95x 5.16x
EV / EBIT -0x -0x -0x -0x 0x 8.77x 6.2x 4.66x
EV / FCF -0x -0x -0x -0x 0x -285x 64.7x 18.5x
FCF Yield -8.54% -12.1% -31.5% -15.9% 1.88% -0.35% 1.55% 5.41%
Dividend per Share 2 - - - - - 0.071 0.2265 0.2265
Rate of return - - - - - 0.25% 0.79% 0.79%
EPS 2 - -0.0954 -0.0444 - - - 3.206 3.562
Distribution rate - - - - - - 7.06% 6.36%
Net sales 1 - - - - 668.4 1,053 1,314 1,674
EBITDA 1 -8.32 -5.598 -9.855 -11.5 446.4 707.6 975.4 1,314
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 28.83 28.83 28.83
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 0.25% 6.78B
12.86x4.69x7.34x0.87% 125B
9.7x1.69x5.61x3.46% 109B
16.19x6.17x8.72x0.84% 96.85B
11.69x3.05x4.71x2.17% 66.78B
30.53x17.76x21.09x0.57% 61.91B
32.87x19.98x21.53x0.69% 49.29B
11.52x3.7x5.84x4.28% 47.04B
15.1x4.93x7.11x2.03% 46.59B
8.23x2.89x4.27x5.05% 33.95B
Average 16.52x 7.21x 9.58x 2.02% 64.35B
Weighted average by Cap. 15.79x 6.53x 9.12x 1.94%

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.