Stock EQX EQUINOX GOLD CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Equinox Gold Corp.

Equities

EQX

CA29446Y5020

Gold

Market Closed - Toronto S.E.
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
7.56 CAD +5.59% Intraday chart for Equinox Gold Corp. -8.03% +17.39%
Apr. 26 Equinox Gold Brief: National Bank Says Updated Its Estimates after Equinox Announced a Bought Deal Offering and New Term Loan to Finance US$995 Mln Acquisition of Orion's 40% interest in Greenstone MT
Apr. 26 Equinox Gold Brief: National Bank Moves It Off Restriction, To Outperform With C$10.25 Target, While Maintaining a Speculative Risk Qualifier Due to "Continued Project Ramp-up Risk" MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 871.8 2,506 2,036 996.7 1,520 2,134 - -
Enterprise Value (EV) 1 1,068 2,706 2,271 996.7 1,520 3,156 2,831 2,653
P/E ratio -48 x 103 x 4.01 x -9.33 x 54 x 38.6 x 10.7 x 12.3 x
Yield - - - - - - - -
Capitalization / Revenue 3.09 x 2.97 x 1.88 x 1.05 x 1.4 x 1.41 x 1.1 x 1.11 x
EV / Revenue 3.79 x 3.21 x 2.1 x 1.05 x 1.4 x 2.08 x 1.46 x 1.38 x
EV / EBITDA 11.3 x 9.88 x 7.49 x 5.91 x 4.99 x 6.98 x 3.67 x 3.64 x
EV / FCF -28.2 x 62.1 x -28.3 x - - -21.1 x 9.72 x 12.4 x
FCF Yield -3.54% 1.61% -3.53% - - -4.74% 10.3% 8.06%
Price to Book 2.16 x 1.73 x - - - - - -
Nbr of stocks (in thousands) 113,438 242,354 300,677 305,062 312,981 386,396 - -
Reference price 2 7.685 10.34 6.770 3.267 4.858 5.523 5.523 5.523
Announcement Date 3/2/20 3/4/21 2/25/22 2/21/23 2/21/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 281.7 842.5 1,082 952.2 1,088 1,516 1,939 1,926
EBITDA 1 94.25 273.8 303.1 168.7 304.4 452.2 772 728.3
EBIT - 170.5 146.5 10.39 49.62 - - -
Operating Margin - 20.24% 13.53% 1.09% 4.56% - - -
Earnings before Tax (EBT) 1 -13.19 40.56 533.6 - 14.77 -10 250 162
Net income 1 -18.36 22.26 556.8 -106 28.88 71.43 309.9 228.7
Net margin -6.52% 2.64% 51.45% -11.13% 2.65% 4.71% 15.98% 11.87%
EPS 2 -0.1600 0.1000 1.690 -0.3500 0.0900 0.1432 0.5164 0.4506
Free Cash Flow 1 -37.86 43.61 -80.1 - - -149.5 291.4 213.8
FCF margin -13.44% 5.18% -7.4% - - -9.86% 15.03% 11.1%
FCF Conversion (EBITDA) - 15.93% - - - - 37.74% 29.36%
FCF Conversion (Net income) - 195.93% - - - - 94.01% 93.51%
Dividend per Share 2 - - - - - - - -
Announcement Date 3/2/20 3/4/21 2/25/22 2/21/23 2/21/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 245.1 381.2 223.2 224.6 245.1 259.3 234.1 271.6 284.7 297.8 277.5 301 386 434
EBITDA 1 62 130 43.4 24.1 25.7 74.7 57 70.9 81.2 95.3 32.7 - - -
EBIT - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - -
EPS 2 -0.0200 0.3178 -0.0700 -0.2600 -0.1000 0.0700 - 0.0200 0.0100 0.0100 -0.0469 0.0137 0.0968 0.1859
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/3/21 2/25/22 5/3/22 8/4/22 11/3/22 2/21/23 5/2/23 8/3/23 10/31/23 2/21/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 196 200 235 - - 1,023 697 519
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.083 x 0.7316 x 0.7759 x - - 2.261 x 0.9029 x 0.7126 x
Free Cash Flow 1 -37.9 43.6 -80.1 - - -149 291 214
ROE (net income / shareholders' equity) -4.6% 8.94% 27.5% - - 1.95% 9.3% 5.9%
ROA (Net income/ Total Assets) -2.32% 1.18% - - - -1% 4% 2%
Assets 1 790.6 1,886 - - - -7,143 7,748 11,433
Book Value Per Share 3.550 5.970 - - - - - -
Cash Flow per Share 2 0.5300 0.9900 0.9600 - - 1.110 1.730 1.520
Capex 1 97.6 173 344 - - 448 268 468
Capex / Sales 34.64% 20.52% 31.8% - - 29.56% 13.82% 24.3%
Announcement Date 3/2/20 3/4/21 2/25/22 2/21/23 2/21/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Equinox Gold Corp.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
5.523 USD
Average target price
6.857 USD
Spread / Average Target
+24.17%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Gold Mining

1st Jan change Capi.
EQUINOX GOLD CORP. Stock Equinox Gold Corp.
+17.39% 2.13B
NEWMONT CORPORATION Stock Newmont Corporation
+3.24% 49.27B
AGNICO EAGLE MINES LIMITED Stock Agnico Eagle Mines Limited
+19.45% 32.63B
BARRICK GOLD CORPORATION Stock Barrick Gold Corporation
-2.42% 29.96B
WHEATON PRECIOUS METALS CORP. Stock Wheaton Precious Metals Corp.
+12.88% 24.43B
NORTHERN STAR RESOURCES LIMITED Stock Northern Star Resources Limited
+10.62% 11.31B
ANGLOGOLD ASHANTI PLC Stock AngloGold Ashanti plc
+27.61% 9.95B
POLYUS Stock Polyus
-.--% 8.61B
KINROSS GOLD CORPORATION Stock Kinross Gold Corporation
+14.84% 8.27B
ROYAL GOLD, INC. Stock Royal Gold, Inc.
+2.99% 8.19B
Gold Mining
  1. Stock Market
  2. Equities
  3. EQX Stock
  4. Financials Equinox Gold Corp.