SANDSTORM GOLD LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.71 CAD | +2.94% |
|
+1.45% | +15.77% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,700 | 1,756 | 1,503 | 2,123 | 1,973 | 2,296 | - | - |
| Enterprise Value (EV) 1 | 1,700 | 1,613 | 1,486 | 2,783 | 2,515 | 2,782 | 2,629 | 2,611 |
| P/E ratio | 81.2 x | 103 x | 44.2 x | 16 x | 35.2 x | 81.4 x | 36.7 x | 71.4 x |
| Yield | - | - | - | 1.12% | 1.2% | 1.05% | 1.06% | - |
| Capitalization / Revenue | 14.3 x | 14.9 x | 10.3 x | 10.6 x | 8.13 x | 9.6 x | 8.28 x | 9.76 x |
| EV / Revenue | 14.3 x | 13.7 x | 10.2 x | 13.9 x | 10.4 x | 11.6 x | 9.49 x | 11.1 x |
| EV / EBITDA | 22.3 x | 19.4 x | 26.4 x | 19.6 x | 13.6 x | 15.1 x | 12.4 x | 12.8 x |
| EV / FCF | -325 x | 20.5 x | -16.4 x | -4.01 x | 14.1 x | 17.1 x | 13.7 x | 16.6 x |
| FCF Yield | -0.31% | 4.89% | -6.11% | -24.9% | 7.08% | 5.84% | 7.29% | 6.04% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 175,444 | 192,581 | 191,516 | 298,180 | 296,182 | 297,830 | - | - |
| Reference price 2 | 9.690 | 9.120 | 7.850 | 7.120 | 6.660 | 7.710 | 7.710 | 7.710 |
| Announcement Date | 2/13/20 | 2/11/21 | 2/17/22 | 2/21/23 | 2/15/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 118.6 | 118 | 145.8 | 200.8 | 242.7 | 239.2 | 277.2 | 235.2 |
| EBITDA 1 | 76.12 | 83.22 | 56.29 | 141.8 | 184.3 | 184.3 | 212.4 | 203.9 |
| EBIT 1 | - | - | - | - | - | 86.4 | 97.19 | 75.6 |
| Operating Margin | - | - | - | - | - | 36.12% | 35.06% | 32.15% |
| Earnings before Tax (EBT) 1 | 30.51 | 30.8 | - | 118.5 | 63.37 | 64.67 | 95.38 | 44.55 |
| Net income 1 | 21.74 | 17.53 | - | 105.8 | 56.35 | 35.9 | 65.41 | 33.75 |
| Net margin | 18.33% | 14.85% | - | 52.69% | 23.22% | 15.01% | 23.59% | 14.35% |
| EPS 2 | 0.1193 | 0.0888 | 0.1777 | 0.4456 | 0.1891 | 0.0947 | 0.2100 | 0.1080 |
| Free Cash Flow 1 | -5.236 | 78.84 | -90.84 | -693.9 | 178.1 | 162.6 | 191.6 | 157.7 |
| FCF margin | -4.42% | 66.8% | -62.3% | -345.5% | 73.38% | 67.96% | 69.12% | 67.05% |
| FCF Conversion (EBITDA) | - | 94.73% | - | - | 96.61% | 88.19% | 90.21% | 77.33% |
| FCF Conversion (Net income) | - | 449.74% | - | - | 315.97% | 452.82% | 292.96% | 467.25% |
| Dividend per Share 2 | - | - | - | 0.0800 | 0.0800 | 0.0810 | 0.0820 | - |
| Announcement Date | 2/13/20 | 2/11/21 | 2/17/22 | 2/21/23 | 2/15/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 34.26 | 37.86 | 45.76 | 45.88 | 52.54 | 51.92 | 58.79 | 66.49 | 56.52 | 60.11 | 56.68 | - | - | - | - |
| EBITDA 1 | 25.18 | 16.39 | 33.8 | 27.43 | 36.92 | 40.36 | 58.38 | 51.75 | 43.51 | 46.07 | 42.42 | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS 2 | 0.0372 | 0.0508 | 0.0647 | 0.2551 | 0.1754 | -0.0135 | 0.0668 | 0.0133 | - | 0.1081 | 0.007000 | 0.0200 | 0.0270 | 0.0340 | 0.0690 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/3/21 | 2/17/22 | 5/11/22 | 8/11/22 | 11/7/22 | 2/21/23 | 5/10/23 | 8/3/23 | 11/6/23 | 2/15/24 | - | - | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 660 | 542 | 486 | 333 | 315 |
| Net Cash position 1 | - | 143 | 17.2 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 4.655 x | 2.944 x | 2.635 x | 1.568 x | 1.543 x |
| Free Cash Flow 1 | -5.24 | 78.8 | -90.8 | -694 | 178 | 163 | 192 | 158 |
| ROE (net income / shareholders' equity) | 2.84% | 2.76% | 4.11% | 2.35% | 2.93% | 1.8% | 3.15% | 1.7% |
| ROA (Net income/ Total Assets) | 2.71% | - | 3.98% | - | - | 1.2% | 1.8% | 1.4% |
| Assets 1 | 803.5 | - | - | - | - | 2,992 | 3,634 | 2,411 |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | 0.4000 | 0.4200 | 0.5200 | 0.6200 | 0.6900 | 0.5300 | 0.6600 | 0.6600 |
| Capex 1 | 81.3 | 4.41 | 194 | 838 | 28.3 | - | - | - |
| Capex / Sales | 68.53% | 3.74% | 132.94% | 417.39% | 11.66% | - | - | - |
| Announcement Date | 2/13/20 | 2/11/21 | 2/17/22 | 2/21/23 | 2/15/24 | - | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
7.71
CAD
Average target price
9.79
CAD
Spread / Average Target
+26.98%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +15.77% | 1.68B | |
| +14.44% | 23.6B | |
| +18.12% | 15.6B | |
| +34.04% | 8.93B | |
| +40.67% | 5.54B | |
| -2.15% | 5.21B | |
| +2.27% | 5.25B | |
| +26.93% | 3.29B | |
| -6.45% | 2.36B | |
| +19.82% | 2.31B |
- Stock Market
- Equities
- SSL Stock
- Financials Sandstorm Gold Ltd.
