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?
Dollar0Point26
Implied share price

Buy Undervalued by 52.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ORA
Aura Minerals Inc.
RIO
Rio Tinto plc
Change
ABX
Barrick Gold Corp.
Change
ABX
Barrick Gold Corporation (USA)
Change
NEM
Newmont Mining Corporation
Change
7.53 5.3 4.79 10.02 8.13 9.41
All amounts in millions
from last financial year
         
Implied Share Price $0.26 £42.31 $16.82 $16.82 $29.23
Market Cap 48 44,775 28,562 21,804 20,242
Net Debt 10 13,830 7,513 7,513 3,389
Enterprise Value (EV) 59 57,201 36,075 29,293 23,631
Revenue 165 34,829 9,029 9,029 7,729
EBITDA 11 11,950 3,602 3,602 2,511
Percent 6.7 % 34.3 % 39.9 % 39.9 % 32.5 %
EBIT 4 7,305 1,831 1,831 1,272
Percent 2.6 % 21.0 % 20.3 % 20.3 % 16.5 %
Balance Sheet          
Total Assets 143 91,564 26,308 26,308 25,136
Total Liabilities 90 54,215 19,130 19,130 13,786
Shareholders Equity 52 37,349 7,178 7,178 11,350.0

Comments

No comments yet. Login to comment.