INDEPENDENCE GOLD CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.215 CAD | -2.27% |
|
-2.27% | -12.24% |
| Apr. 24 | Independence Gold Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Apr. 11 | Independence Gold Corp. Provides Update for the 3Ts Project, Bc | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2.524 | 2.815 | 13.14 | 10.38 | 17.61 | 40.84 |
| Enterprise Value (EV) 1 | 0.2252 | 2.874 | 10.99 | 8.953 | 16.55 | 37.65 |
| P/E ratio | -1.13 x | -1.81 x | -8.6 x | -0.99 x | -6.18 x | -8.17 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | -0.22 x | -2.04 x | -8.78 x | -3.45 x | 3.99 x | -10.7 x |
| EV / FCF | 6.73 x | -3.89 x | -28.3 x | 11.8 x | -16.4 x | -20.5 x |
| FCF Yield | 14.9% | -25.7% | -3.53% | 8.46% | -6.08% | -4.88% |
| Price to Book | 0.2 x | 0.25 x | 0.99 x | 1.67 x | 3.08 x | 4.85 x |
| Nbr of stocks (in thousands) | 56,090 | 56,290 | 84,749 | 103,782 | 130,448 | 166,677 |
| Reference price 2 | 0.0450 | 0.0500 | 0.1550 | 0.1000 | 0.1350 | 0.2450 |
| Announcement Date | 4/23/19 | 4/22/20 | 4/28/21 | 4/28/22 | 4/4/23 | 4/24/24 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA 1 | -1.001 | -1.407 | -1.252 | -2.596 | 4.146 | -3.533 |
| EBIT 1 | -2.204 | -1.434 | -1.278 | -8.913 | -2.171 | -3.631 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -2.235 | -1.552 | -1.19 | -8.946 | -2.28 | -3.807 |
| Net income 1 | -2.235 | -1.552 | -1.19 | -8.946 | -2.28 | -3.807 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | -0.0399 | -0.0276 | -0.0180 | -0.1009 | -0.0218 | -0.0300 |
| Free Cash Flow 1 | 0.0335 | -0.7383 | -0.388 | 0.7572 | -1.007 | -1.836 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/23/19 | 4/22/20 | 4/28/21 | 4/28/22 | 4/4/23 | 4/24/24 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 0.06 | - | - | - | - |
| Net Cash position 1 | 2.3 | - | 2.14 | 1.43 | 1.06 | 3.19 |
| Leverage (Debt/EBITDA) | - | -0.0421 x | - | - | - | - |
| Free Cash Flow 1 | 0.03 | -0.74 | -0.39 | 0.76 | -1.01 | -1.84 |
| ROE (net income / shareholders' equity) | -16.1% | -12.9% | -9.64% | -91.5% | -38.2% | -57.2% |
| ROA (Net income/ Total Assets) | -9.74% | -7.06% | -5.96% | -52% | -20.1% | -30.4% |
| Assets 1 | 22.95 | 21.98 | 19.98 | 17.2 | 11.32 | 12.52 |
| Book Value Per Share 2 | 0.2300 | 0.2000 | 0.1600 | 0.0600 | 0.0400 | 0.0500 |
| Cash Flow per Share 2 | 0.0300 | 0.0100 | 0.0300 | 0.0200 | 0.0100 | 0.0200 |
| Capex | - | 0.02 | - | - | - | 0.03 |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 4/23/19 | 4/22/20 | 4/28/21 | 4/28/22 | 4/4/23 | 4/24/24 |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -12.24% | 26.28M | |
| -14.40% | 143B | |
| -6.66% | 117B | |
| -0.55% | 71.07B | |
| +5.25% | 50.97B | |
| +13.30% | 48.38B | |
| +34.12% | 39.93B | |
| +22.92% | 26.1B | |
| +32.58% | 21.36B | |
| +58.44% | 18.57B |
- Stock Market
- Equities
- IGO Stock
- Financials Independence Gold Corp.
