Financials Seabridge Gold Inc.

Equities

SEA

CA8119161054

Gold

Market Closed - Toronto S.E. 04:00:00 2024-04-26 pm EDT 5-day change 1st Jan Change
21.72 CAD +2.12% Intraday chart for Seabridge Gold Inc. +3.04% +35.24%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,094 1,136 1,985 1,634 1,367 1,362
Enterprise Value (EV) 1 1,071 1,121 1,944 1,590 1,500 1,851
P/E ratio -53 x -94.5 x -116 x 2,090 x -184 x -45.5 x
Yield - - - - - -
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -54.5 x -84 x -118 x -84.8 x -66 x -107 x
EV / FCF -23.9 x -35.4 x -12.2 x -19.9 x -9.32 x -7.37 x
FCF Yield -4.19% -2.83% -8.17% -5.01% -10.7% -13.6%
Price to Book 2.85 x 2.75 x 3.23 x 2.35 x 1.87 x 1.89 x
Nbr of stocks (in thousands) 60,685 63,279 74,129 78,165 80,399 84,792
Reference price 2 18.02 17.96 26.78 20.90 17.00 16.06
Announcement Date 3/27/19 3/27/20 3/24/21 3/24/22 3/30/23 3/28/24
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales - - - - - -
EBITDA 1 -19.64 -13.34 -16.53 -18.76 -22.73 -17.31
EBIT 1 -19.81 -13.46 -16.64 -18.84 -22.88 -17.69
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 -14.97 -12.31 -15.74 5.525 0.874 -37.96
Net income 1 -19.94 -11.61 -14.94 0.895 -7.394 -29.27
Net margin - - - - - -
EPS 2 -0.3400 -0.1900 -0.2300 0.0100 -0.0924 -0.3526
Free Cash Flow 1 -44.88 -31.66 -158.9 -79.72 -161 -251.2
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/27/19 3/27/20 3/24/21 3/24/22 3/30/23 3/28/24
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 - - - - - - - -
EBITDA - - - - - - - -
EBIT - -4.753 -4.601 -2.868 -2.986 -5.635 -3.891 -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) -0.604 -8.949 -7.68 26.71 12.62 -30.78 -14.26 -
Net income -0.822 -8.546 -6.281 19.09 5.045 -25.25 -10.78 -
Net margin - - - - - - - -
EPS -0.0100 -0.1100 -0.0800 0.2400 0.0600 -0.3100 -0.1300 -
Dividend per Share - - - - - - - -
Announcement Date 11/10/21 3/24/22 5/16/22 8/12/22 11/14/22 3/30/23 5/15/23 8/14/23
1CAD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - - - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share 1 -0.1500 -0.1400 -0.1600 - -0.1800 -0.1800 -0.1800
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 3/27/20 3/24/21 3/24/22 3/30/23 - - -
1CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
21.72 CAD
Average target price
38.5 CAD
Spread / Average Target
+77.26%
Consensus
  1. Stock Market
  2. Equities
  3. SEA Stock
  4. Financials Seabridge Gold Inc.