Company Valuation: Labrador Gold Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 34.37 139.2 49.07 26.35 13.6 20.4
Change - 304.85% -64.74% -46.29% -48.39% 50%
Enterprise Value (EV) 1 28.07 105.9 27.71 16.27 -10.61 3.634
Change - 277.26% -73.83% -41.29% -165.24% 134.24%
P/E -11.9x -38.7x -38.9x -33x -0.78x -2.68x
PBR 2.55x 3.12x 1x 0.54x 0.43x 0.86x
PEG - 1.6x 0.6x 0.9x -0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -13.9x -25.2x -22.3x -14.1x 12.6x -1.92x
EV / FCF -37.6x -23x -1.71x -1.46x 2.24x -3.89x
FCF Yield -2.66% -4.34% -58.3% -68.6% 44.7% -25.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.031 -0.0235 -0.007449 -0.004691 -0.1026 -0.0448
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - -1.588 -1.128 -1.122 -0.7804 -1.24
EBIT 1 -2.015 -4.206 -1.245 -1.155 -0.8408 -1.889
Net income 1 -2.049 -2.743 -1.185 -0.7969 -17.44 -7.609
Net Debt 1 -6.299 -33.25 -21.35 -10.08 -24.21 -16.77
Reference price 2 0.3700 0.9100 0.2900 0.1550 0.0800 0.1200
Nbr of stocks (in thousands) 92,894 152,912 169,190 170,010 170,010 170,010
Announcement Date 1/28/21 A 1/28/22 A 1/24/23 A 1/26/24 A 1/28/25 A 1/15/26 A
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.32M
16.87x6.04x9.11x2.01% 49.12B
29.93x18.26x18.77x0.73% 46.57B
8.05x2.98x4.24x5.37% 36.72B
17.37x5.06x8.85x2.98% 19.69B
12.42x - - 5.3% 19.12B
7.19x2.02x4.08x4.34% 12.33B
19.82x12.78x15.05x0.74% 6.59B
44.33x6.25x9.69x1.37% 4.92B
Average 19.50x 7.62x 9.97x 2.86% 21.68B
Weighted average by Cap. 18.12x 8.50x 10.51x 2.85%

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. LAB Stock
  4. Valuation Labrador Gold Corp.