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?
Dollar0Point47
Implied share price

Buy Undervalued by 88.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
NGF
Norton Gold Fields Limited
RIO
Rio Tinto plc
Change
ABX
Barrick Gold Corp.
Change
ABX
Barrick Gold Corporation (USA)
Change
NEM
Newmont Mining Corporation
Change
7.53 4.82 4.79 10.02 8.13 9.41
All amounts in millions
from last financial year
         
Implied Share Price $0.47 £42.31 $16.82 $16.82 $29.23
Market Cap 241 44,775 28,562 21,804 20,242
Net Debt 126 13,830 7,513 7,513 3,389
Enterprise Value (EV) 359 57,201 36,075 29,293 23,631
Revenue 243 34,829 9,029 9,029 7,729
EBITDA 74 11,950 3,602 3,602 2,511
Percent 30.6 % 34.3 % 39.9 % 39.9 % 32.5 %
EBIT 30 7,305 1,831 1,831 1,272
Percent 12.7 % 21.0 % 20.3 % 20.3 % 16.5 %
Balance Sheet          
Total Assets 388 91,564 26,308 26,308 25,136
Total Liabilities 220 54,215 19,130 19,130 13,786
Shareholders Equity 168 37,349 7,178 7,178 11,350.0

Comments

No comments yet. Login to comment.