Company Valuation: Gold Runner Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 5.727 6.927 2.151 2.085 1.279 4.326
Change - 20.94% -68.95% -3.03% -38.65% 238.18%
Enterprise Value (EV) 1 5.801 6.42 2.104 2.08 1.341 4.032
Change - 10.66% -67.23% -1.13% -35.53% 200.65%
P/E Ratio -11.2x -3.03x -2.28x -2.25x -1.08x -6.87x
PBR 16.4x 3.83x 1.29x 1.53x 2.01x 4.32x
PEG - -0x 0x 0.1x -0.23x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -15.1x -2.94x -2.59x -2.59x -1.24x -18.7x
EV / FCF -27.7x -7.21x -3.51x -10.5x 26.4x -10.1x
FCF Yield -3.61% -13.9% -28.5% -9.53% 3.79% -9.93%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3926 -1.12 -0.3953 -0.3111 -0.3255 -0.0684
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - -0.4946 -0.369 0.5006
EBIT 1 -0.3848 -2.184 -0.8129 -0.8034 -1.085 -0.2151
Net income 1 -0.5101 -2.232 -0.8526 -0.8531 -1.12 -0.2608
Net Debt 1 0.0736 -0.5072 -0.0467 -0.00518 0.0619 -0.2941
Reference price 2 4.4000 3.4000 0.9000 0.7000 0.3500 0.4700
Nbr of stocks (in thousands) 1,302 2,037 2,390 2,979 3,655 9,205
Announcement Date 3/26/21 A 3/30/22 A 3/30/23 A 4/2/24 A 4/1/25 A 3/31/26 A
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.74x3.93x7.02x3.56% 216B
11.94x2.93x6.33x4.91% 174B
13.97x4.15x6.97x3.57% 92.58B
13.39x0.43x6.08x2.95% 89.75B
17.54x6.03x13.7x-.--% 61.01B
27.46x2.95x7.58x1.37% 54.38B
17.46x3.28x6.93x0.6% 31.05B
11.33x3.93x5.72x4.62% 28.24B
17.24x5.78x10.66x3.76% 24.05B
Average 16.34x 3.71x 7.89x 2.82% 85.67B
Weighted average by Cap. 15.60x 3.45x 7.38x 3.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GRUN Stock
  4. GDRE.F Stock
  5. Valuation Gold Runner Exploration Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!