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?
Dollar10Point54
Implied share price

Sell Overvalued by 49.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
G
Goldcorp Inc.
RIO
Rio Tinto plc
Change
ABX
Barrick Gold Corp.
Change
ABX
Barrick Gold Corporation (USA)
Change
NEM
Newmont Mining Corporation
Change
7.53 13.21 4.79 10.02 8.13 9.41
All amounts in millions
from last financial year
         
Implied Share Price $10.54 £42.31 $16.82 $16.82 $29.23
Market Cap 17,733 44,775 28,562 21,804 20,242
Net Debt 2,577 13,830 7,513 7,513 3,389
Enterprise Value (EV) 20,310 57,201 36,075 29,293 23,631
Revenue 4,375 34,829 9,029 9,029 7,729
EBITDA 1,537 11,950 3,602 3,602 2,511
Percent 35.1 % 34.3 % 39.9 % 39.9 % 32.5 %
EBIT 44 7,305 1,831 1,831 1,272
Percent 1.0 % 21.0 % 20.3 % 20.3 % 16.5 %
Balance Sheet          
Total Assets 21,428 91,564 26,308 26,308 25,136
Total Liabilities 8,580 54,215 19,130 19,130 13,786
Shareholders Equity 12,848 37,349 7,178 7,178 11,350.0

Comments

No comments yet. Login to comment.