Valuation Compass Gold Corporation

Stocks

Market Closed - Toronto S.E. 22:48:14 28/10/2026 +03			5-day change	1st Jan Change
0.1300 ^CAD	-7.14%		-13.33%	-21.21%

10-27	Compass Gold Signs MOU for Construction of Gravity Concentration Plant at Mali	MT
10-27	Compass Gold Corp. Enters into Memorandum of Understanding With Industrie Malienne Pour L'Agriculture For Construction Of Gravity Concentration Plant	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	14.74	15.57	7.048	7.278	18.19	20.71
Change	-	5.69%	-54.75%	3.27%	150%	13.82%
Enterprise Value (EV) ¹	10.89	14.5	6.709	7.734	19.4	20.48
Change	-	33.2%	-53.74%	15.27%	150.89%	5.56%
P/E	-12.2x	-12.8x	-2.2x	-10.6x	-24x	-8.88x
PBR	0.68x	0.68x	0.33x	0.34x	0.89x	0.95x
PEG	-	0.9x	-0x	0.1x	-2.2x	-0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-12.5x	-15.3x	-2.3x	-13.2x	-35.6x	-11.1x
EV / FCF	-2.46x	-2.81x	-10.7x	-8.02x	-72.1x	-135x
FCF Yield	-40.6%	-35.6%	-9.31%	-12.5%	-1.39%	-0.74%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0164	-0.0141	-0.0341	-0.006587	-0.007298	-0.0186
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA	-	-	-0.684	1.646	-	-1.292
EBIT ¹	-0.8707	-0.9499	-2.917	-0.5874	-0.5458	-1.837
Net income ¹	-0.906	-1.108	-3.099	-0.6843	-0.7588	-2.13
Net Debt ¹	-3.847	-1.07	-0.3385	0.4558	1.208	-0.2276
Reference price ²	0.2000	0.1800	0.0750	0.0700	0.1750	0.1650
Nbr of stocks (in thousands)	73,675	86,523	93,970	103,970	103,970	125,507
Announcement Date	4/20/21 A	5/2/22 A	5/1/23 A	4/30/24 A	4/30/25 A	4/30/26 A

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPASS GOLD CORPORATION	-	-	-	-	14.37M
NEWMONT CORPORATION	11.43x	4.13x	6.46x	0.99%	111B
ZIJIN MINING GROUP COMPANY LIMITED	9.46x	1.65x	5.47x	3.54%	106B
AGNICO EAGLE MINES LIMITED	14x	5.27x	7.44x	0.98%	83.61B
BARRICK MINING CORPORATION	10.66x	2.77x	4.28x	2.38%	60.91B
WHEATON PRECIOUS METALS CORP.	25.42x	14.97x	17.92x	0.67%	52.87B
FRANCO-NEVADA CORPORATION	28.99x	17.54x	18.9x	0.78%	43.46B
ANGLOGOLD ASHANTI PLC	9.91x	3.14x	4.7x	4.59%	40.36B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	13.21x	4.24x	6.1x	2.32%	40.77B
GOLD FIELDS LIMITED	7.23x	2.54x	3.75x	5.8%	29.47B
Average	14.48x	6.25x	8.34x	2.45%	56.86B
Weighted average by Cap.	13.80x	5.58x	7.91x	2.17%