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?
Dollar17Point69
Implied share price

Sell Overvalued by 27.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABX
Barrick Gold Corp.
RIO
Rio Tinto plc
Change
ABX
Barrick Gold Corporation (USA)
Change
NEM
Newmont Mining Corporation
Change
G
Goldcorp Inc.
Change
7.81 10.02 4.79 8.13 9.41 13.21
All amounts in millions
from last financial year
         
Implied Share Price $17.69 £44.19 $17.69 $30.57 $11.04
Market Cap 28,562 44,775 21,804 20,242 17,733
Net Debt 7,513 13,830 7,513 3,389 2,577
Enterprise Value (EV) 36,075 57,201 29,293 23,631 20,310
Revenue 9,029 34,829 9,029 7,729 4,375
EBITDA 3,602 11,950 3,602 2,511 1,537
Percent 39.9 % 34.3 % 39.9 % 32.5 % 35.1 %
EBIT 1,831 7,305 1,831 1,272 44
Percent 20.3 % 21.0 % 20.3 % 16.5 % 1.0 %
Balance Sheet          
Total Assets 26,308 91,564 26,308 25,136 21,428
Total Liabilities 19,130 54,215 19,130 13,786 8,580
Shareholders Equity 7,178 37,349 7,178 11,350 12,848.0

Comments

No comments yet. Login to comment.