American Eagle Gold Corp. (AE.V) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-83.9%

CA$0.14

vs CA$0.90 price

Levered DCF

CA$0.13

After debt service

Piotroski score

0 / 9

Weak

Altman Z-score

19.49

Safe zone

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-7.77×	-11.54×	-4.79×	-4.23×	-1.91×	-7.38×	-48.65×
P/B	3.66×	2.57×	6.86×	-515.52×	2.32×	12.23×	124.34×
P/S	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	-5.13×	-5.18×	-3.17×	-4.04×	-1.16×	-7.28×	0×
Gross margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	25.36×	24.99×	3.83×	0.85×	6.55×	3.43×	3.04×
Debt / equity	0.01×	0×	0×	0×	0.02×	0×	0×
Interest coverage	-382.02×	0×	0×	0×	0×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-47.1%	-22.3%	-143.4%	12185.8%	-121.2%	-165.8%	-254.0%
Return on invested capital	-49.9%	-23.6%	-146.3%	11853.5%	-119.0%	-165.8%	-254.0%
Return on assets	-44.8%	-21.4%	-107.2%	-283.0%	-102.4%	-157.5%	-170.4%
Free cash flow yield	-15.1%	-9.5%	-21.1%	-16.3%	-29.6%	-1.3%	-1.9%
Earnings yield	-12.9%	-8.7%	-20.9%	-23.6%	-52.2%	-13.6%	-2.0%
Enterprise value	CA$73.9M	CA$54.7M	CA$19.8M	CA$13.3M	CA$4.3M	CA$10M	CA$10M
Net debt / EBITDA	1.57×	3.41×	0.7×	0.22×	0.76×	0.1×	0×
Cash conversion cycle (days)	-5,464	-30,020	0	-27,776	-50,897	0	0