Company Valuation: Centerra Gold Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,422 2,288 1,141 1,292 1,201 3,250 3,250 -
Change - -33.14% -50.11% 13.21% -7.02% 170.55% 0% -
Enterprise Value (EV) 2,876 1,340 609.4 679.2 1,201 3,250 3,250 3,250
Change - -53.4% -54.54% 11.45% 76.89% 170.55% 0% 0%
P/E ratio 8.32x -5.97x -17.9x -16.2x - 10x 9.5x 8.93x
PBR 1.39x 1.12x 0.62x - - - - -
PEG - 0x 0.2x -0.6x - - 1.68x 1.4x
Capitalization / Revenue 2.03x 2.54x 1.34x 1.18x 0.99x 2.44x 2.24x 1.89x
EV / Revenue 0x 0x 0x 0x 0x 2.44x 2.24x 1.89x
EV / EBITDA 0x 0x 0x 0x 0x 6.26x 5.93x 5.65x
EV / EBIT 0x 0x -0x 0x 0x 7.81x 6.66x 6.27x
EV / FCF 0x 0x -0x 0x 0x 36.3x 24.9x 12.4x
FCF Yield 17.6% 14.1% -7.26% 12.4% 11.5% 2.75% 4.01% 8.05%
Dividend per Share 2 0.1434 0.24 0.28 0.2074 0.1972 0.2001 0.2048 0.21
Rate of return 1.24% 3.12% 5.41% 3.46% 3.47% 1.24% 1.27% 1.3%
EPS 2 1.39 -1.29 -0.29 -0.37 - 1.604 1.695 1.803
Distribution rate 10.3% -18.6% -96.6% -56.1% - 12.5% 12.1% 11.6%
Net sales 1 1,689 900.1 850.2 1,095 1,215 1,333 1,450 1,716
EBITDA 1 806.6 1,208 114.9 214.8 371 518.9 548 575.3
EBIT 1 438.2 333.9 -36.79 89.94 76.52 416.1 488.1 518
Net income 1 408.5 -381.8 - -81.28 80.39 438.2 322.2 405.6
Net Debt -545.2 -947.2 -531.9 -612.9 - - - -
Reference price 2 11.57 7.70 5.18 5.99 5.69 16.11 16.11 16.11
Nbr of stocks (in thousands) 295,781 296,921 220,356 215,728 211,321 201,768 201,768 -
Announcement Date 2/24/21 2/25/22 2/23/23 2/22/24 2/20/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 1.24% 3.25B
15.83x5.58x9.4x0.88% 124B
23.84x8.17x12.03x0.73% 99.14B
21.44x5.01x8.29x1.18% 82.23B
47.61x28.42x34.87x0.48% 61.45B
18.14x5.03x7.98x2.82% 50B
18.94x5.59x9.15x0.37% 40.63B
18.76x4.58x8.59x1.9% 25.62B
33.33x21.78x26.66x0.66% 22.38B
25.49x10.99x15.51x3.31% 20.13B
Average 24.82x 10.57x 14.72x 1.36% 52.9B
Weighted average by Cap. 23.65x 9.45x 13.47x 1.13%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. CG Stock
  4. Valuation Centerra Gold Inc.