Fury Gold Mines Limited (FURY) 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

-83.0%

$0.09

vs $0.50 price

Levered DCF

$0.09

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

8.41

Safe zone

Rating

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	FY2018
P/E	-20.86×	-0.73×	-5.59×	3.21×	-5.78×	-14.13×	-8.49×	-4.16×
P/B	1.33×	1.01×	0.53×	0.41×	0.62×	0.89×	3.22×	1.79×
P/S	0×	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	-17.68×	-1.02×	-10.93×	3.07×	-5.93×	-16.59×	-13.2×	-4.08×
Gross margin	0.0%	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%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	11.29×	5.32×	5.45×	9.07×	0.92×	1.74×	0.43×	2.27×
Debt / equity	0×	0×	0×	0×	0×	0×	0.08×	0×
Interest coverage	-9,201.5×	-221.59×	-185.46×	-99.22×	-192.07×	-43.74×	-68.11×	0×
Dividend yield	0.0%	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%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-6.4%	-96.1%	-7.1%	9.4%	-8.4%	-6.7%	-37.8%	-43.7%
Return on invested capital	-17.0%	-8.8%	-5.9%	-5.7%	-9.5%	-5.2%	-24.3%	-46.3%
Return on assets	-6.0%	-88.3%	-6.9%	9.2%	-7.9%	-6.1%	-32.4%	-40.6%
Free cash flow yield	-12.8%	-14.1%	-13.6%	-19.0%	-17.9%	-17.1%	-9.7%	-26.6%
Earnings yield	-4.8%	-95.3%	-13.5%	22.8%	-13.7%	-7.6%	-11.7%	-24.4%
Enterprise value	$113.5M	$74M	$89.1M	$70.7M	$94.1M	$132.6M	$120.9M	$70.9M
Net debt / EBITDA	3.3×	0.07×	0.87×	-0.43×	0.18×	1.89×	-0.25×	0.1×
Cash conversion cycle (days)	0	-907	-917	-1,033	-1,832	-5,156	-1,040	-2,211