Austin Gold Corp. (AUST) 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

-94.1%

$0.04

vs $0.74 price

Levered DCF

$0.04

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

53.04

Safe zone

Rating

C-

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
P/E	-12.33×	-5.43×	-2.47×	-10.49×	-136.56×	-31.21×
P/B	2.41×	2.57×	1.15×	1.03×	21.61×	15.13×
P/S	0×	0×	0×	0×	0×	0×
EV / EBITDA	-10.89×	-4.79×	-4.09×	-6.31×	-185.93×	-18.49×
Gross margin	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%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	25.02×	23.67×	14.36×	127.69×	18.22×	63.93×
Debt / equity	0×	0×	0×	0×	0×	0×
Interest coverage	0×	0×	0×	0×	0×	0×
Dividend yield	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%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Return on equity	-19.6%	-47.7%	-46.9%	-9.7%	-15.8%	-84.1%
Return on invested capital	-21.5%	-52.9%	-26.2%	-15.6%	-11.4%	-78.3%
Return on assets	-19.3%	-46.6%	-44.3%	-9.6%	-15.5%	-83.2%
Free cash flow yield	-6.4%	-19.1%	-24.9%	-18.8%	-1.6%	-1.0%
Earnings yield	-8.1%	-18.6%	-40.7%	-9.4%	-0.7%	-5.6%
Enterprise value	$19.3M	$16.3M	$9.1M	$10.8M	$53.6M	$53.4M
Net debt / EBITDA	0.32×	0.08×	0.31×	0.27×	3.8×	0.84×
Cash conversion cycle (days)	0	-22,381	-495,813	-33,345	0	0