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?
Dollar1Point53
Implied share price

Buy Undervalued by 146.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
BRD
Brigus Gold Corp.
RIO
Rio Tinto plc
Change
ABX
Barrick Gold Corp.
Change
ABX
Barrick Gold Corporation (USA)
Change
NEM
Newmont Mining Corporation
Change
7.53 3.71 4.79 10.02 8.13 9.41
All amounts in millions
from last financial year
         
Implied Share Price $1.53 £42.31 $16.82 $16.82 $29.23
Market Cap 143 44,775 28,562 21,804 20,242
Net Debt 62 13,830 7,513 7,513 3,389
Enterprise Value (EV) 206 57,201 36,075 29,293 23,631
Revenue 117 34,829 9,029 9,029 7,729
EBITDA 55 11,950 3,602 3,602 2,511
Percent 47.3 % 34.3 % 39.9 % 39.9 % 32.5 %
EBIT 23 7,305 1,831 1,831 1,272
Percent 19.8 % 21.0 % 20.3 % 20.3 % 16.5 %
Balance Sheet          
Total Assets 421 91,564 26,308 26,308 25,136
Total Liabilities 188 54,215 19,130 19,130 13,786
Shareholders Equity 232 37,349 7,178 7,178 11,350.0

Comments

No comments yet. Login to comment.