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?
Dollar2Point93
Implied share price

Buy Undervalued by 110.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
HRG
High River Gold 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 3.32 4.79 10.02 8.13 9.41
All amounts in millions
from last financial year
         
Implied Share Price $2.93 £42.31 $16.82 $16.82 $29.23
Market Cap 1,485 44,775 28,562 21,804 20,242
Net Debt -141 13,830 7,513 7,513 3,389
Enterprise Value (EV) 1,026 57,201 36,075 29,293 23,631
Revenue 573 34,829 9,029 9,029 7,729
EBITDA 308 11,950 3,602 3,602 2,511
Percent 53.8 % 34.3 % 39.9 % 39.9 % 32.5 %
EBIT 229 7,305 1,831 1,831 1,272
Percent 40.0 % 21.0 % 20.3 % 20.3 % 16.5 %
Balance Sheet          
Total Assets 1,007 91,564 26,308 26,308 25,136
Total Liabilities 257 54,215 19,130 19,130 13,786
Shareholders Equity 750 37,349 7,178 7,178 11,350.0

Comments

No comments yet. Login to comment.