Valuation Gold Runner Exploration Inc.

Stocks

Market Closed - Canadian Securities Exchange 03:59:30 2026-09-18 pm EDT			5-day change	1st Jan Change
0.5100 ^CAD	-1.92%		-3.77%	-8.93%

Sep. 11	Gold Runner Exploration Expands Golden Girl Property Following Completion Of Airborne Magnetic Survey And Initial Exploration Results	CI
Sep. 10	Gold Runner Expands Golden Girl Property in Golden Triangle of British Columbia	MT

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOLD RUNNER EXPLORATION INC.	-	-	-	-	6.7M
BHP GROUP LIMITED	16.38x	3.93x	7.06x	3.55%	218B
RIO TINTO PLC	11.52x	2.85x	6.18x	5.1%	167B
GRUPO MÉXICO, S.A.B. DE C.V.	14.93x	4.29x	7.08x	3.19%	98.79B
GLENCORE PLC	12.51x	0.39x	6.31x	3.32%	90.92B
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.97x	6.31x	16.75x	-.--%	64.07B
ANGLO AMERICAN PLC	56.56x	3.2x	7.84x	2.26%	57.98B
TECK RESOURCES LIMITED	15.32x	3.12x	6.17x	0.59%	32B
FRESNILLO PLC	13.49x	4.35x	6.68x	4.39%	29.56B
HINDUSTAN ZINC LIMITED	12.93x	4.63x	8.18x	3.96%	25.3B
Average	19.96x	3.67x	8.03x	2.93%	78.29B
Weighted average by Cap.	18.21x	3.48x	7.63x	3.35%