Company Valuation: Scorpio Gold Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 12.92 9.22 6.234 3.832 8.638 68.94
Change - -28.64% -32.38% -38.53% 125.41% 698.06%
Enterprise Value (EV) 1 8.774 9.391 8.953 8.006 9.658 61.11
Change - 7.03% -4.67% -10.58% 20.64% 532.71%
P/E -6.46x -1.9x -2.43x -1.49x -0.4x 25.2x
PBR 1.23x 1.43x 1.29x 1.38x 24.7x 3.67x
PEG - -0x 0x 0.1x -0x -0x
Capitalization / Revenue 2.6x 2.85x - - - -
EV / Revenue 1.77x 2.9x - - - -
EV / EBITDA -5.25x -2.61x -3.04x -3.63x -2.21x -10.4x
EV / EBIT -4.53x -1.57x -2.99x -3.62x -0.59x -9.36x
EV / FCF -7.64x -3.97x -3.49x -13.9x 12.4x -6.15x
FCF Yield -13.1% -25.2% -28.6% -7.19% 8.04% -16.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1639 -0.3743 -0.1096 -0.0963 -0.1656 0.009999
Distribution rate - - - - - -
Net sales 1 4.971 3.236 - - - -
EBITDA 1 -1.671 -3.595 -2.945 -2.204 -4.365 -5.868
EBIT 1 -1.938 -5.976 -2.991 -2.209 -16.43 -6.525
Net income 1 -1.418 -4.676 -2.21 -2.273 -15.25 3.106
Net Debt 1 -4.147 0.171 2.719 4.174 1.02 -7.83
Reference price 2 1.0595 0.7112 0.2660 0.1439 0.0660 0.2516
Nbr of stocks (in thousands) 12,195 12,964 23,437 26,637 130,833 273,982
Announcement Date 4/28/21 A 4/28/22 A 5/31/23 A 4/30/24 A 4/30/25 A 4/24/26 A
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.52x4.49x7x0.88% 124B
9.84x1.78x5.73x3.36% 116B
16x6.11x8.6x0.92% 95.97B
11.91x3.06x4.66x2.18% 67.18B
28.07x16.97x20.17x0.58% 60.91B
15.97x5.32x7.62x1.73% 50.61B
11.45x3.67x5.47x4.06% 47.38B
30.52x18.79x19.91x0.72% 46.98B
8.2x2.88x4.24x5.11% 33.99B
Average 16.05x 7.01x 9.27x 2.17% 71.37B
Weighted average by Cap. 15.25x 6.24x 8.75x 1.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Scorpio Gold Corporation

Historical PBR trend

Valuation ratios - PBR - Scorpio Gold Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Scorpio Gold Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Scorpio Gold Corporation

  1. Stock Market
  2. Stocks
  3. SGLD Stock
  4. SGLD Stock
  5. Valuation Scorpio Gold Corporation