Company Valuation: Gold Runner Exploration Inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 5.727 6.927 2.151 2.085 1.279 4.326
Change - 20.94% -68.95% -3.03% -38.65% 238.18%
Enterprise Value (EV) 1 5.801 6.42 2.104 2.08 1.341 4.032
Change - 10.66% -67.23% -1.13% -35.53% 200.65%
P/E -11.2x -3.03x -2.28x -2.25x -1.08x -6.87x
PBR 16.4x 3.83x 1.29x 1.53x 2.01x 4.32x
PEG - -0x 0x 0.1x -0.23x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -15.1x -2.94x -2.59x -2.59x -1.24x -18.7x
EV / FCF -27.7x -7.21x -3.51x -10.5x 26.4x -10.1x
FCF Yield -3.61% -13.9% -28.5% -9.53% 3.79% -9.93%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3926 -1.12 -0.3953 -0.3111 -0.3255 -0.0684
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - -0.4946 -0.369 0.5006
EBIT 1 -0.3848 -2.184 -0.8129 -0.8034 -1.085 -0.2151
Net income 1 -0.5101 -2.232 -0.8526 -0.8531 -1.12 -0.2608
Net Debt 1 0.0736 -0.5072 -0.0467 -0.00518 0.0619 -0.2941
Reference price 2 4.4000 3.4000 0.9000 0.7000 0.3500 0.4700
Nbr of stocks (in thousands) 1,302 2,037 2,390 2,979 3,655 9,205
Announcement Date 3/26/21 3/30/22 3/30/23 4/2/24 4/1/25 3/31/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.46M
19.79x3.9x6.96x3.69% 216B
12.05x2.87x6.27x4.93% 168B
15.34x4.36x7.22x3.29% 98.42B
12.63x0.42x6.04x2.91% 86.75B
23.25x6.22x14.53x-.--% 60.52B
43.55x3.12x7.68x1.83% 56.29B
14.97x3.1x6.13x0.6% 31.74B
11.37x3.76x5.27x5.32% 26.05B
12.8x4.6x8.16x3.97% 25.02B
Average 18.42x 3.59x 7.58x 2.95% 76.94B
Weighted average by Cap. 18.02x 3.45x 7.33x 3.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GRUN Stock
  4. Valuation Gold Runner Exploration Inc.