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 Ps Multiple | 3,454.5x - 3,818.2x | 3,636.4x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.7x |
| Fair Value | €0.027 - €0.030 | €0.028 |
| Upside | -29.9% - -22.5% | -26.2% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| GTWO | S | III | MOX | KLD | AML | |||
| TSX:GTWO | TSX:S | TSX:III | TSXV:MOX | TSXV:KLD | DB:AML | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 3.1% | 47.1% | -36.7% | 29.4% | -59.9% | ||
| 3Y CAGR | 6.7% | 13.0% | 54.7% | 10.7% | 12.6% | -78.7% | ||
| Latest Twelve Months | 43.3% | 6.1% | 64.9% | -76.0% | -25.3% | -96.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1308.0% | -8.6% | -10.9% | -2341.9% | -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% | -1333.2% | -77.3% | -124997.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -84.7x | -20.3x | 2.9x | NA | -35.9x | -5.4x | ||
| Price / LTM Sales | 1188.9x | 0.4x | 1.2x | 349.2x | 50.7x | 6997.8x | ||
| LTM P/E Ratio | -86.3x | -1.4x | 4.2x | -26.2x | -65.6x | -5.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 50.7x | 1188.9x | |||||
| Historical LTM P/S Ratio | 0.6x | 1.7x | 91.5x | |||||
| Selected Price / Sales Multiple | 3454.5x | 3636.4x | 3818.2x | |||||
| (x) LTM Sales | 0 | 0 | 0 | |||||
| (=) Equity Value | 35 | 37 | 39 | |||||
| (/) Shares Outstanding | 1,011.7 | 1,011.7 | 1,011.7 | |||||
| Implied Value Range | 0.03 | 0.04 | 0.04 | |||||
| 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) | -44.2% | -41.2% | -38.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GTWO | S | III | MOX | KLD | AML | |
| Value of Common Equity | 752 | 69 | 751 | 16 | 162 | 63 | |
| (/) Shares Outstanding | 241.1 | 496.3 | 163.3 | 51.3 | 78.4 | 1,011.7 | |
| Implied Stock Price | 3.12 | 0.14 | 4.60 | 0.31 | 2.07 | 0.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.61 | |
| Implied Stock Price (Trading Cur) | 3.12 | 0.14 | 4.60 | 0.31 | 2.07 | 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 | 1.61 | |