Company Valuation: B2Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,154 3,819 4,126 3,212 6,022 6,071 - -
Change - -8.06% 8.04% -22.14% 87.47% 0.8% - -
Enterprise Value (EV) 1 3,556 3,224 4,011 3,313 6,240 6,164 5,189 3,810
Change - -9.33% 24.41% -17.4% 88.34% -1.23% -15.82% -26.57%
P/E 9.84x 14.8x 317x -5.1x 16.1x 5.96x 4.39x 3.54x
PBR - - - - - - - -
PEG - -0.4x -3.3x 0x -0x 0x 0.1x 0.1x
Capitalization / Revenue 2.36x 2.2x 2.13x 1.69x 1.97x 1.64x 1.45x 1.11x
EV / Revenue 2.02x 1.86x 2.07x 1.74x 2.04x 1.67x 1.24x 0.7x
EV / EBITDA 3.2x 3.54x 3.7x 3.5x 3.37x 2.82x 2.02x 1.02x
EV / EBIT 4.93x 6.12x 5.88x 5.71x 4.42x 3.48x 2.23x 1.22x
EV / FCF 8.43x 12.7x -36.3x -140x 189x 18x 4.25x 2.06x
FCF Yield 11.9% 7.87% -2.75% -0.71% 0.53% 5.56% 23.5% 48.5%
Dividend per Share 2 0.16 0.16 0.16 0.16 0.08 0.0796 0.08 0.08
Rate of return 4.07% 4.5% 5.04% 6.54% 1.77% 1.73% 1.74% 1.74%
EPS 2 0.4 0.24 0.01 -0.48 0.28 0.7706 1.047 1.298
Distribution rate 40% 66.7% 1,600% -33.3% 28.6% 10.3% 7.64% 6.16%
Net sales 1 1,762 1,733 1,934 1,902 3,061 3,699 4,177 5,451
EBITDA 1 1,111 911.1 1,085 947.8 1,853 2,188 2,565 3,728
EBIT 1 720.7 527.2 682.6 580.4 1,412 1,772 2,328 3,126
Net income 1 420.1 252.9 10.1 -629.9 401.9 1,131 1,523 1,395
Net Debt 1 -597.9 -594.7 -114.8 100.9 217.9 93 -882 -2,260
Reference price 2 3.935 3.554 3.173 2.446 4.507 4.594 4.594 4.594
Nbr of stocks (in thousands) 1,055,585 1,074,567 1,300,441 1,313,105 1,336,138 1,321,387 - -
Announcement Date 2/23/22 A 2/22/23 A 2/21/24 A 2/19/25 A 2/18/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.96x1.67x2.79x1.73% 6.07B
11.37x4.13x6.46x0.99% 111B
9.46x1.65x5.47x3.54% 106B
14x5.28x7.42x0.98% 83.61B
10.66x2.77x4.28x2.38% 60.91B
25.42x14.97x17.92x0.67% 52.87B
28.99x17.54x18.9x0.78% 43.46B
13.21x4.24x6.1x2.32% 40.77B
9.97x3.14x4.71x4.54% 40.36B
7.23x2.54x3.75x5.8% 29.47B
Average 13.63x 5.79x 7.78x 2.37% 57.47B
Weighted average by Cap. 13.71x 5.53x 7.86x 2.16%

Y-o-Y evolution of P/E

Valuation ratios - P/E - B2Gold Corp.

Historical PBR trend

Valuation ratios - PBR - B2Gold Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - B2Gold Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - B2Gold Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - B2Gold Corp.
  1. Stock Market
  2. Stocks
  3. BTO Stock
  4. Valuation B2Gold Corp.