Company Valuation: Gold.com, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 742.7 870.8 741.1 546.2 1,207 1,241 - -
Change - 17.25% -14.89% -26.3% 120.97% 2.84% - -
Enterprise Value (EV) 1 1,014 1,066 937.5 820.8 633.1 660.1 570.3 1,241
Change - 5.18% -12.09% -12.45% -22.87% 4.27% -13.6% 117.61%
P/E 5.92x 5.9x 11.8x 31.2x 13.8x 12.1x 9.2x 6.77x
PBR - - - - - - - -
PEG - 0.4x -0.2x -0.4x 0x 0.8x 0.3x 0.2x
Capitalization / Revenue 0.09x 0.09x 0.08x 0.05x 0.05x 0.06x 0.07x 0.05x
EV / Revenue 0.12x 0.11x 0.1x 0.07x 0.02x 0.03x 0.03x 0.05x
EV / EBITDA 5.23x 4.74x 8.99x 12.7x 3.52x 3.53x 2.81x -
EV / EBIT 6.42x 5.42x 13x 16.8x 4.43x 4.22x 3.26x 5.31x
EV / FCF -11x -30.4x 16.7x 5.79x 0.52x 10.7x 5x -
FCF Yield -9.08% -3.29% 5.98% 17.3% 191% 9.35% 20% -
Dividend per Share 2 - - - - - 0.8 0.8 0.8
Rate of return - - - - - 1.9% 1.9% 1.9%
EPS 2 5.45 6.34 2.75 0.71 3.02 3.476 4.573 6.215
Distribution rate - - - - - 23% 17.5% 12.9%
Net sales 1 8,159 9,322 9,699 10,979 25,513 21,465 18,691 24,323
EBITDA 1 193.9 225 104.2 64.44 179.8 187 203.2 -
EBIT 1 157.8 196.9 72.06 48.8 142.8 156.3 174.7 233.7
Net income 1 132.5 156.4 66.25 17.32 82.34 99.66 128.7 171.3
Net Debt 1 271.3 195.7 196.4 274.6 -573.8 -581 -670.8 -
Reference price 2 32.25 37.44 32.37 22.18 41.61 42.09 42.09 42.09
Nbr of stocks (in thousands) 23,028 23,261 22,895 24,625 29,004 29,155 - -
Announcement Date 8/30/22 A 8/31/23 A 8/29/24 A 9/9/25 A 9/2/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.25x0.03x3.53x - 1.24B
26.15x10.1x15.48x1.98% 171B
23.59x3.51x8.39x0.85% 101B
11.21x1.3x5.37x3.17% 51.53B
26.7x5.25x7.94x1.68% 49.29B
14.24x4.23x6.94x5.61% 23.91B
72.52x4.13x12.52x0.03% 22.3B
19.21x3.52x12.01x0.99% 21.63B
6.88x0.28x7.75x6.19% 18.69B
Average 23.64x 3.59x 8.88x 2.56% 51.13B
Weighted average by Cap. 24.46x 5.83x 10.90x 2.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GOLD Stock
  4. Valuation Gold.com, Inc.