close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis  

What's this?
Dollar1Point00
Implied share price

Buy Undervalued by 13.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
AVR
Avion Gold Corporation
RIO
Rio Tinto plc
Change
ABX
Barrick Gold Corp.
Change
ABX
Barrick Gold Corporation (USA)
Change
NEM
Newmont Mining Corporation
Change
7.53 6.65 4.79 10.02 8.13 9.41
All amounts in millions
from last financial year
         
Implied Share Price $1.00 £42.31 $16.82 $16.82 $29.23
Market Cap 393 44,775 28,562 21,804 20,242
Net Debt 16 13,830 7,513 7,513 3,389
Enterprise Value (EV) 406 57,201 36,075 29,293 23,631
Revenue 143 34,829 9,029 9,029 7,729
EBITDA 61 11,950 3,602 3,602 2,511
Percent 42.5 % 34.3 % 39.9 % 39.9 % 32.5 %
EBIT 43 7,305 1,831 1,831 1,272
Percent 30.1 % 21.0 % 20.3 % 20.3 % 16.5 %
Balance Sheet          
Total Assets 357 91,564 26,308 26,308 25,136
Total Liabilities 85 54,215 19,130 19,130 13,786
Shareholders Equity 272 37,349 7,178 7,178 11,350.0

Comments

No comments yet. Login to comment.