Company Valuation: Rocky Shore Gold Ltd.

Data adjusted to current consolidation scope
Fiscal Period: January 2020 2021 2022 2023 2024 2025
Capitalization 1 5.39 16.82 5.948 2.762 2.536 9.3
Change - 212.01% -64.63% -53.56% -8.18% 266.69%
Enterprise Value (EV) 1 4.975 13.46 4.297 2.397 2.437 8.442
Change - 170.47% -68.07% -44.22% 1.69% 246.38%
P/E ratio -3.11x -6.19x -1.44x -1.76x -1.78x -1.38x
PBR 14.2x 5.26x 3.52x 7.84x 17.9x 11.6x
PEG - -1.61x -0.1x 0x 0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - -5,389,692x -1,274,963x -1,510,388x -1,756,992x -2,229,274x
EV / EBIT -2.69x -5.38x -1.27x -1.51x -1.75x -2.23x
EV / FCF -3.89x -24.8x -2.04x -2.54x -2.63x -3.71x
FCF Yield -25.7% -4.03% -49% -39.3% -38% -26.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0964 -0.1001 -0.1182 -0.0427 -0.0281 -0.0473
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - -2.497 -3.37 -1.587 -1.387 -3.787
EBIT 1 -1.851 -2.499 -3.381 -1.592 -1.39 -3.788
Net income 1 -1.732 -2.378 -3.374 -1.527 -1.259 -3.855
Net Debt 1 -0.4148 -3.36 -1.651 -0.3654 -0.099 -0.858
Reference price 2 0.3000 0.6200 0.1700 0.0750 0.0500 0.0650
Nbr of stocks (in thousands) 17,966 27,124 34,988 36,829 50,725 143,078
Announcement Date 5/27/20 5/20/21 5/30/22 5/30/23 5/27/24 5/30/25
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.27M
35.23x19.37x22.02x0.95% 30.73B
8.57x4.77x10.12x1.57% 21.61B
7.38x - - - 14.54B
16.85x3.75x12.79x1.82% 9.79B
14.99x - - 3.89% 9.38B
9.15x1.97x4.88x0.77% 9.03B
11.73x2.02x3.49x3.5% 7.39B
24.83x14.39x17.76x0.93% 4.87B
10.81x0.66x6.99x5.02% 4.43B
Average 15.51x 6.70x 11.15x 2.31% 11.18B
Weighted average by Cap. 18.06x 9.57x 13.75x 1.82%
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. RSG Stock
  4. Valuation Rocky Shore Gold Ltd.