Company Valuation: Golden Minerals Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 117 56.87 45.96 7.323 1.407 4.968
Change - -51.42% -19.19% -84.07% -80.79% 253.13%
Enterprise Value (EV) 1 108.6 45.29 42.6 3.93 -1.726 3.629
Change - -58.29% -5.94% -90.78% -143.93% 310.19%
P/E -11x -27x -4.59x -0.48x -0.18x 1.87x
PBR 10x 4.01x 7.21x 1.43x -0.67x 5.75x
PEG - 0.3x -0x 0x 0x -0x
Capitalization / Revenue 20.8x 2.22x 1.97x 0.61x - -
EV / Revenue 19.3x 1.77x 1.83x 0.33x - -
EV / EBITDA -16.9x 55.5x -5.28x -0.56x 0.38x -1.02x
EV / EBIT -14.2x -795x -4.89x -0.5x 0.38x -1.02x
EV / FCF -21x 31.3x -8.01x -1.28x -15.1x -0.89x
FCF Yield -4.77% 3.2% -12.5% -77.9% -6.63% -112%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.724 -0.3234 -1.496 -1.081 -0.5163 0.1762
Distribution rate - - - - - -
Net sales 1 5.637 25.6 23.28 12 - -
EBITDA 1 -6.426 0.816 -8.067 -7.05 -4.552 -3.544
EBIT 1 -7.637 -0.057 -8.718 -7.877 -4.553 -3.545
Net income 1 -9.086 -2.095 -9.906 -9.228 -7.6 2.653
Net Debt 1 -8.468 -11.58 -3.352 -3.393 -3.133 -1.339
Reference price 2 19.0000 8.7325 6.8600 0.5199 0.0934 0.3300
Nbr of stocks (in thousands) 6,161 6,512 6,699 14,085 15,053 15,053
Announcement Date 2/18/21 A 3/23/22 A 3/22/23 A 3/19/24 A 4/15/25 A 4/1/26 A
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.35M
16.37x3.94x7.1x3.57% 218B
11.03x2.76x5.98x5.34% 161B
14.79x4.25x7.02x3.22% 97.89B
11.72x0.37x5.96x3.54% 85.17B
25.59x6.23x16.53x-.--% 63.17B
54.99x3.12x7.65x2.33% 56.37B
15.78x3.21x6.33x0.57% 32.6B
12.67x4.04x6.22x4.91% 27.5B
13.14x4.75x8.33x3.78% 25.84B
Average 19.56x 3.63x 7.90x 3.03% 76.67B
Weighted average by Cap. 17.86x 3.46x 7.52x 3.43%

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. AUMN Stock
  4. Valuation Golden Minerals Company