Company Valuation: Orezone Gold Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 277.9 388.4 421.6 310 295.9 590.5 -
Change - 39.74% 8.56% -26.47% -4.55% 99.57% -
Enterprise Value (EV) 277.9 401.1 577.7 409.2 295.9 590.5 590.5
Change - 44.33% 44.02% -29.17% -27.68% 99.57% 0%
P/E ratio -12.5x -16x - 5.22x 3.44x 3.64x -
PBR - - - - - - -
PEG - 1.1x - - 0.2x 0.1x -
Capitalization / Revenue - - 7.11x 0.84x 0.73x 1.19x 0.86x
EV / Revenue - - 0x 0x 0x 1.19x 0.86x
EV / EBITDA -0x -0x 0x 0x 0x 1.97x 1.57x
EV / EBIT - -0x - 0x 0x 2.33x 1.53x
EV / FCF -0x -0x -0x 0x 0x 25.1x 4.27x
FCF Yield -8.05% -26.8% -32.4% 15.5% 5.18% 3.98% 23.4%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.088 -0.0752 - 0.1629 0.1863 0.305 -
Distribution rate - - - - - - -
Net sales 1 - - 59.33 368.4 406.2 497 683.3
EBITDA 1 -22.67 -23.33 5.698 162.9 183.9 300.4 376.7
EBIT 1 - -10.76 - 111.2 149.1 253.9 386.4
Net income 1 -22.19 -23.29 1.27 58.55 79.82 170 257.3
Net Debt - 12.77 156.1 99.16 - - -
Reference price 2 1.100 1.200 1.260 0.850 0.640 1.110 1.110
Nbr of stocks (in thousands) 252,653 323,633 334,615 364,734 462,355 532,010 -
Announcement Date 3/26/21 3/24/22 3/23/23 3/26/24 3/20/25 - -
1CAD in Million2CAD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.8x - - - 432M
11.46x3.4x6.32x1.66% 66.96B
17.59x5.49x8.57x1.22% 60.09B
38.21x21.63x27.33x0.76% 41.53B
11.41x2.33x4.06x1.92% 36.55B
9.11x2.45x3.94x6.66% 24.18B
13.38x3x5.29x0.77% 19.13B
27.04x3.55x10.32x3.13% 15.48B
19.31x7.44x10.74x4.33% 12.14B
22.69x6.04x9.86x0.38% 11.18B
Average 17.40x 6.15x 9.60x 2.31% 28.77B
Weighted average by Cap. 18.12x 6.51x 9.81x 1.98%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ORE Stock
  4. Valuation Orezone Gold Corporation