TROILUS GOLD CORP. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.36 CAD | +2.86% |
|
-1.37% | -25.00% |
Valuation
| Fiscal Period: July | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 50.89 | 164.4 | 178.3 | 97.99 | 107.9 | 99.82 | - | - |
| Enterprise Value (EV) 1 | 50.89 | 164.4 | 178.3 | 97.99 | 107.9 | 99.82 | 99.82 | 99.82 |
| P/E ratio | - | - | - | - | - | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | 499 x | 665 x | 0.18 x |
| EV / Revenue | - | - | - | - | - | 499 x | 665 x | 0.18 x |
| EV / EBITDA | -2.16 x | -10.9 x | -2.33 x | -2.59 x | -3.71 x | -4.82 x | -12.6 x | 0.36 x |
| EV / FCF | -2.34 x | -9.98 x | - | - | -3.4 x | 0.62 x | -0.74 x | -0.14 x |
| FCF Yield | -42.8% | -10% | - | - | -29.4% | 160% | -134% | -694% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 62,061 | 114,939 | 198,135 | 199,987 | 227,102 | 285,202 | - | - |
| Reference price 2 | 0.8200 | 1.430 | 0.9000 | 0.4900 | 0.4750 | 0.3500 | 0.3500 | 0.3500 |
| Announcement Date | 10/17/19 | 10/15/20 | 10/14/21 | 10/27/22 | 10/26/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Luglio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | 0.2 | 0.15 | 564.6 |
| EBITDA 1 | -23.56 | -15.04 | -76.6 | -37.87 | -29.06 | -20.7 | -7.9 | 274.9 |
| EBIT 1 | -23.77 | -19.96 | -82.44 | -44.02 | -35.27 | -28.9 | -7.9 | - |
| Operating Margin | - | - | - | - | - | -14,450% | -5,266.67% | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -21.78 | -16.47 | - | - | -31.7 | 160 | -134 | -693 |
| FCF margin | - | - | - | - | - | 80,000% | -89,333.33% | -122.74% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 10/17/19 | 10/15/20 | 10/14/21 | 10/27/22 | 10/26/23 | - | - | - |
1CAD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Luglio | 2023 Q3 | 2023 Q4 |
|---|---|---|
| Net sales 1 | - | - |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | -17.31 | - |
| Net margin | - | - |
| EPS | -0.0800 | - |
| Dividend per Share | - | - |
| Announcement Date | 6/8/23 | 10/26/23 |
1CAD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: Luglio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -21.8 | -16.5 | - | - | -31.7 | 160 | -134 | -693 |
| ROE (net income / shareholders' equity) | - | - | - | - | -23.3% | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | -0.3900 | -0.1800 | -0.3700 | -0.2100 | -0.1400 | -0.0400 | -0.0100 | 0.4500 |
| Capex 1 | - | 2.07 | - | 0.87 | - | 37 | 129 | 693 |
| Capex / Sales | - | - | - | - | - | 18,500% | 86,000% | 122.74% |
| Announcement Date | 10/17/19 | 10/15/20 | 10/14/21 | 10/27/22 | 10/26/23 | - | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
0.35
CAD
Average target price
1.525
CAD
Spread / Average Target
+335.71%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -25.00% | 72.88M | |
| -13.41% | 146B | |
| -8.76% | 112B | |
| +1.37% | 71.84B | |
| +7.42% | 43.17B | |
| -13.90% | 40.97B | |
| +22.83% | 36.85B | |
| +111.65% | 33.02B | |
| +22.46% | 25.11B | |
| +79.42% | 20.35B |
- Stock Market
- Equities
- TLG Stock
- Financials Troilus Gold Corp.
