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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.17M
16.96x3.67x6.56x3.87% 202B
10.45x2.58x5.59x5.63% 151B
13.03x3.85x6.45x3.82% 86.76B
11.75x0.39x5.5x3.03% 76.82B
21.07x6.03x13.73x0.07% 60.37B
24.71x2.69x6.9x1.45% 48.41B
14.86x2.9x6.1x0.68% 27.46B
10.48x3.64x5.39x5.18% 25.31B
12.74x4.53x7.93x4.53% 23.4B
Average 15.12x 3.37x 7.13x 3.14% 70.14B
Weighted average by Cap. 14.93x 3.23x 6.85x 3.6%

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.