Valuation South Atlantic Gold Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 12:04:58 2024-09-06 pm EDT			5-day change	1st Jan Change
0.0150 ^CAD	-25.00%		-25.00%	0.00%

Aug. 06	TRR Services LLC acquired Big Kidd Project Located in British Columbia from South Atlantic Gold Inc. (TSXV : SAO) for CAD 0.58 million.	CI
Jul. 29	South Atlantic Gold Inc. Reports Earnings Results for the First Quarter Ended May 31, 2024	CI

Fiscal Period: February	2019	2020	2021	2022	2023	2024
Capitalization ¹	3.069	0.6257	5.021	4.717	4.717	1.643
Change	-	-79.61%	702.37%	-6.06%	0%	-65.16%
Enterprise Value (EV) ¹	1.821	0.587	3.928	3.45	4.698	1.409
Change	-	-67.77%	569.22%	-12.18%	36.18%	-70.01%
P/E ratio	-7.97x	-7.52x	-6.88x	-7.16x	-9.01x	-1.24x
PBR	2.3x	0.49x	1.73x	1.1x	1.21x	0.45x
PEG	-	0.1x	-0x	0.2x	0.4x	-0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-10x	-6.43x	-7.04x	-6.54x	-8.96x	-1.13x
EV / EBIT	-6.09x	-6.33x	-7.03x	-6.54x	-8.96x	-1.13x
EV / FCF	8.56x	-0.4x	-8.24x	-1.98x	-3.73x	-4.5x
FCF Yield	11.7%	-247%	-12.1%	-50.5%	-26.8%	-22.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0125	-0.002658	-0.0124	-0.006983	-0.005549	-0.0121
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-0.1819	-0.0913	-0.5581	-0.5275	-0.5241	-1.249
EBIT ¹	-0.2989	-0.0927	-0.5589	-0.5278	-0.5245	-1.25
Net income ¹	-0.2977	-0.0832	-0.5596	-0.4627	-0.5235	-1.275
Net Debt ¹	-1.248	-0.0387	-1.092	-1.267	-0.0186	-0.2346
Reference price ²	0.1000	0.0200	0.0850	0.0500	0.0500	0.0150
Nbr of stocks (in thousands)	30,687	31,287	59,067	94,332	94,332	109,566
Announcement Date	6/27/19	6/9/20	6/28/21	6/22/22	6/27/23	6/28/24

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BHP GROUP LIMITED	9.72x	2.58x	4.71x	+5.46%	130B
RIO TINTO PLC	8.15x	1.95x	4.3x	+7.16%	101B
GLENCORE PLC	16.95x	0.4x	5.73x	+2.69%	58.69B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	41.42x	5.9x	15.61x	-.--%	40.43B
GRUPO MÉXICO, S.A.B. DE C.V.	10.1x	2.35x	4.48x	+5.96%	38.64B
ANGLO AMERICAN PLC	76.43x	1.51x	4.52x	+3.13%	32.29B
HINDUSTAN ZINC LIMITED	19.96x	6.17x	11.97x	+5.22%	24.5B
TECK RESOURCES LIMITED	24x	1.96x	4.79x	+1.70%	22.63B
VEDANTA LIMITED	13.23x	1.6x	5.61x	+7.00%	21.38B
Average	24.44x	2.71x	6.86x	+4.26%	52.2B
Weighted average by Cap.	19.01x	2.48x	6.08x	+4.77%