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?
Dollar21Point81
Implied share price

Sell Overvalued by 70.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AEM
Agnico-Eagle Mines Ltd.
RIO
Rio Tinto plc
Change
ABX
Barrick Gold Corp.
Change
ABX
Barrick Gold Corporation (USA)
Change
NEM
Newmont Mining Corporation
Change
7.53 22.37 4.79 10.02 8.13 9.41
All amounts in millions
from last financial year
         
Implied Share Price $21.81 £42.31 $16.82 $16.82 $29.23
Market Cap 16,490 44,775 28,562 21,804 20,242
Net Debt 978 13,830 7,513 7,513 3,389
Enterprise Value (EV) 17,469 57,201 36,075 29,293 23,631
Revenue 1,985 34,829 9,029 9,029 7,729
EBITDA 780 11,950 3,602 3,602 2,511
Percent 39.3 % 34.3 % 39.9 % 39.9 % 32.5 %
EBIT 172 7,305 1,831 1,831 1,272
Percent 8.7 % 21.0 % 20.3 % 20.3 % 16.5 %
Balance Sheet          
Total Assets 6,683 91,564 26,308 26,308 25,136
Total Liabilities 2,542 54,215 19,130 19,130 13,786
Shareholders Equity 4,141 37,349 7,178 7,178 11,350.0

Comments

No comments yet. Login to comment.