Valuation Centerra Gold Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2024-12-04 pm EST			5-day change	1st Jan Change
8.530 ^CAD	-1.84%		+1.55%	+7.84%

Nov. 27	NevGold Corp. Receives Positive Record of Decision on Its Plan of Operations Permit At the Limousine Butte Project, Nevada	CI
Nov. 19	Viscount Mining Corp. and Centerra Gold Inc. Commences Drilling At Cherry Creek, Nevada	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,339	3,422	2,288	1,141	1,292	1,281	-	-
Change	-	46.3%	-33.14%	-50.11%	13.21%	-0.87%	-	-
Enterprise Value (EV)	2,366	2,876	1,340	609.4	679.2	1,281	1,281	1,281
Change	-	21.57%	-53.4%	-54.54%	11.45%	88.6%	0%	0%
P/E ratio	-24.9x	8.32x	-5.97x	-17.9x	-16.2x	6.72x	8.78x	7.39x
PBR	1.13x	1.39x	1.12x	0.62x	-	0.71x	0.6x	-
PEG	-	-0x	0x	0.2x	-0.6x	-0x	-0.4x	0.4x
Capitalization / Revenue	1.7x	2.03x	2.54x	1.34x	1.18x	1.03x	1.11x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.03x	1.11x	1.04x
EV / EBITDA	0x	0x	0x	0x	0x	3.22x	3.57x	3.6x
EV / EBIT	-0x	0x	0x	-0x	0x	4.64x	4.77x	7.21x
EV / FCF	0x	0x	0x	-0x	0x	9.76x	9.51x	14.2x
FCF Yield	1.48%	17.6%	14.1%	-7.26%	12.4%	10.2%	10.5%	7.07%
Dividend per Share ²	-	0.1434	0.24	0.28	0.28	0.2041	0.2037	0.21
Rate of return	-	1.24%	3.12%	5.41%	4.67%	3.37%	3.36%	3.46%
EPS ²	-0.32	1.39	-1.29	-0.29	-0.37	0.9024	0.6904	0.8208
Distribution rate	-	10.3%	-18.6%	-96.6%	-75.7%	22.6%	29.5%	25.6%
Net sales ¹	1,375	1,689	900.1	850.2	1,095	1,239	1,158	1,228
EBITDA ¹	435	806.6	1,208	114.9	214.8	397.4	358.6	356.1
EBIT ¹	-85.7	438.2	333.9	-36.79	89.94	275.9	268.3	177.7
Net income ¹	-93.51	408.5	-381.8	-	-81.28	186.3	167.4	153.2
Net Debt	27.29	-545.2	-947.2	-531.9	-612.9	-	-	-
Reference price ²	7.964	11.568	7.705	5.179	5.990	6.061	6.061	6.061
Nbr of stocks (in thousands)	293,649	295,781	296,921	220,356	215,728	211,321	-	-
Announcement Date	3/26/20	2/24/21	2/25/22	2/23/23	2/22/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CENTERRA GOLD INC.	6.85x	-	-	+3.30%	1.31B
NEWMONT CORPORATION	14.67x	2.78x	6.27x	+2.41%	47.12B
AGNICO EAGLE MINES LIMITED	21.57x	5.16x	9.15x	+1.68%	43.01B
BARRICK GOLD CORPORATION	15.13x	2.36x	4.78x	+2.28%	30.8B
WHEATON PRECIOUS METALS CORP.	45.44x	21.6x	28.2x	+0.99%	28.64B
KINROSS GOLD CORPORATION	12.91x	2.56x	5.06x	+1.21%	12.22B
NORTHERN STAR RESOURCES LIMITED	16.04x	2.93x	5.87x	+3.04%	12B
ANGLOGOLD ASHANTI PLC	12.37x	2.03x	4.39x	+2.28%	10.81B
ALAMOS GOLD INC.	26.08x	5.87x	10.95x	+0.52%	8.14B
Average	19.01x	5.66x	9.34x	+1.97%	21.56B
Weighted average by Cap.	21.09x	6.12x	9.93x	+1.90%