|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.7000 CAD | +2.94% |
|
-2.78% | +1.45% |
| 07-15 | Revival Gold Reports Drilling Results At Mercur Gold Project In Utah | CI |
| 06-25 | Revival Gold Reports Additional High-Grade Drill Results from the Joss Area At Beartrack-Arnett Project | CI |
Projected Income Statement: Revival Gold Inc.
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | 0.15 | 0.65 |
| Change | - | - | - | - | - | - | 333.33% |
| EBITDA 1 | -9.687 | -8.908 | -11.45 | -8.954 | -8.073 | -9.15 | -5 |
| Change | - | 8.04% | -28.58% | 21.82% | 9.84% | -13.34% | 45.36% |
| EBIT 1 | -9.691 | -8.911 | -11.46 | -8.962 | -8.118 | -10.45 | -5 |
| Change | - | 8.05% | -28.56% | 21.77% | 9.41% | -28.72% | 52.15% |
| Interest Paid | - | - | - | - | - | - | -5 |
| Earnings before Tax (EBT) | -9.66 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Net income 1 | -9.77 | -8.886 | -11.39 | -8.595 | -8.045 | -5 | -11 |
| Change | - | 9.05% | -28.21% | 24.56% | 6.4% | 37.85% | -120% |
| Announcement Date | 10/7/21 A | 10/14/22 A | 10/12/23 A | 10/10/24 A | 10/8/25 A | - | - |
1CAD in Million
Estimates
Forecast Balance Sheet: Revival Gold Inc.
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 10/7/21 A | 10/14/22 A | 10/12/23 A | 10/10/24 A | 10/8/25 A | - | - |
Estimates
Cash Flow Forecast: Revival Gold Inc.
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 0.0535 | 0.3408 | 0.3165 | 0.6612 | 0.6979 | 0.2827 |
| Change | - | 537.13% | -7.13% | 108.92% | 5.56% | -59.49% |
| Free Cash Flow (FCF) 1 | -3.232 | -5.587 | -5.531 | -6.893 | -4.957 | -5.342 |
| Change | - | -72.84% | 1% | -24.61% | 28.08% | -7.76% |
| Announcement Date | 10/23/20 A | 10/7/21 A | 10/14/22 A | 10/12/23 A | 10/10/24 A | 10/8/25 A |
1CAD in Million
Estimates
Forecast Financial Ratios: Revival Gold Inc.
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | -6,100% | -769.23% |
| EBIT Margin (%) | - | - | - | - | - | - | -6,966.67% | -769.23% |
| EBT Margin (%) | - | - | - | - | - | - | - | - |
| Net margin (%) | - | - | - | - | - | - | -3,333.33% | -1,692.31% |
| FCF margin (%) | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | -41.94% | -58.2% | -38.68% | -49.75% | -21.31% | -13.56% | - | - |
| ROE | -71.24% | -100.79% | -65.98% | -85.27% | -34.71% | -22.62% | - | - |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | -3.52% | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | -0.1287 | -0.1095 | -0.1152 | -0.069 | -0.0397 | -0.03 | -0.02 |
| Change | - | - | 14.9% | -5.21% | 40.1% | 42.46% | 24.43% | 33.33% |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | - | -0.14 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | - | 71,184 | 86,884 | 103,730 | 197,592 | 211,103 | 319,440 | 319,440 |
| Announcement Date | - | 10/7/21 A | 10/14/22 A | 10/12/23 A | 10/10/24 A | 10/8/25 A | - | - |
1CAD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | - | - |
| EV / Sales | 1,448x | 334x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
0.6800CAD
Average target price
2.517CAD
Spread / Average Target
+270.10%
Net sales - Rate of surprise
- Stock Market
- Stocks
- RVG Stock
- Financials Revival Gold Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition