看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -2.1x - -2.3x | -2.2x |
| Selected Fwd P/E Multiple | 1.4x - 1.6x | 1.5x |
| Fair Value | €0.024 - €0.026 | €0.025 |
| Upside | -37.0% - -30.4% | -33.7% |
| Benchmarks | - | Full Ticker |
| G2 Goldfields Inc. | - | TSX:GTWO |
| Sherritt International Corporation | - | TSX:S |
| Imperial Metals Corporation | - | TSX:III |
| Morien Resources Corp. | - | TSXV:MOX |
| Kenorland Minerals Ltd. | - | TSXV:KLD |
| Abcourt Mines Inc. | - | DB:AML |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| GTWO | S | III | MOX | KLD | AML | |||
| TSX:GTWO | TSX:S | TSX:III | TSXV:MOX | TSXV:KLD | DB:AML | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -178.8% | 61.0% | 8113.7% | 30.7% | -26.9% | 22.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1308.0% | -8.6% | 2.4% | -2269.4% | -55.7% | -17308.0% | ||
| Prior Fiscal Year | -1402.6% | -28.8% | -10.7% | -32.0% | -118.7% | -76.1% | ||
| Latest Fiscal Year | -583.8% | -46.0% | 21.5% | -744.5% | -129.5% | -4369.9% | ||
| Latest Twelve Months | -1376.9% | -31.7% | 28.1% | -648.6% | -77.3% | -124997.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -87.6x | -20.3x | 3.4x | NA | -35.2x | -5.8x | ||
| Price / LTM Sales | 1227.0x | 0.4x | 1.2x | 181.2x | 49.9x | 7497.6x | ||
| LTM P/E Ratio | -89.1x | -1.4x | 4.5x | -27.9x | -64.6x | -6.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -89.1x | -27.9x | 4.5x | |||||
| Historical LTM P/E Ratio | -9.7x | -1.4x | 18.9x | |||||
| Selected P/E Multiple | -2.1x | -2.2x | -2.3x | |||||
| (x) LTM Net Income | (13) | (13) | (13) | |||||
| (=) Equity Value | 26 | 28 | 29 | |||||
| (/) Shares Outstanding | 1,011.7 | 1,011.7 | 1,011.7 | |||||
| Implied Value Range | 0.03 | 0.03 | 0.03 | |||||
| FX Rate: CAD/EUR | 1.6 | 1.6 | 1.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.02 | 0.02 | 0.02 | 0.04 | ||||
| Upside / (Downside) | -57.3% | -55.0% | -52.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GTWO | S | III | MOX | KLD | AML | |
| Value of Common Equity | 776 | 69 | 710 | 16 | 160 | 62 | |
| (/) Shares Outstanding | 241.1 | 496.3 | 163.3 | 51.3 | 78.3 | 1,011.7 | |
| Implied Stock Price | 3.22 | 0.14 | 4.35 | 0.31 | 2.04 | 0.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.60 | |
| Implied Stock Price (Trading Cur) | 3.22 | 0.14 | 4.35 | 0.31 | 2.04 | 0.04 | |
| Trading Currency | CAD | CAD | CAD | CAD | CAD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.60 | |