Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.5x - 0.6x | 0.5x |
| Historical Pb Multiple | 0.6x - 1.1x | 0.9x |
| Fair Value | A$0.042 - A$0.046 | A$0.044 |
| Upside | 55.1% - 71.5% | 63.3% |
| Benchmarks | - | Full Ticker |
| Zenith Minerals Limited | - | ASX:ZNC |
| Gateway Mining Limited | - | ASX:GML |
| Dart Mining NL | - | ASX:DTM |
| Ora Banda Mining Limited | - | ASX:OBM |
| Kingsgate Consolidated Limited | - | ASX:KCN |
| Tambourah Metals Limited | - | ASX:TMB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ZNC | GML | DTM | OBM | KCN | TMB | |||
| ASX:ZNC | ASX:GML | ASX:DTM | ASX:OBM | ASX:KCN | ASX:TMB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 27.8% | 88.6% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 73.7% | 260.7% | -245.6% | 659.0% | 1203.0% | -248.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -32.4% | -5229.1% | -1216.7% | 209.1% | -330.4% | -2255.0% | ||
| Prior Fiscal Year | -549.2% | -2895.9% | -199.2% | -32.5% | 17.3% | -363.1% | ||
| Latest Fiscal Year | -669.4% | 884.2% | -583.1% | 12.9% | 150.1% | -1497.1% | ||
| Latest Twelve Months | -444.8% | 63.8% | -835.0% | 22.2% | 103.9% | -795.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -14.1% | -5.2% | -5.2% | -48.4% | -1149.0% | -10.2% | ||
| Prior Fiscal Year | -41.5% | -5.0% | -4.8% | -133.9% | 18.9% | -8.1% | ||
| Latest Twelve Months | -16.1% | 8.8% | -8.1% | 68.5% | 133.7% | -22.3% | ||
| Next Fiscal Year | -66.4% | #NUM! | #NUM! | 80.9% | 15.0% | #NUM! | ||
| Two Fiscal Years Forward | -110.2% | 0.0% | -9.0% | 61.6% | 26.5% | -33.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 37.0x | 2.7x | 12.4x | 6.1x | 1.8x | 11.3x | ||
| Price / LTM EPS | -8.3x | 4.2x | -1.5x | 27.3x | 1.7x | -1.4x | ||
| Price / Book | 1.3x | 0.3x | 0.1x | 12.1x | 1.3x | 0.3x | ||
| Price / Fwd Book | 3.0x | 0.4x | 0.1x | 8.9x | 1.3x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.1x | 1.3x | 12.1x | |||||
| Historical P/B Ratio | 0.6x | 0.9x | 1.1x | |||||
| Selected P/B Multiple | 0.5x | 0.5x | 0.6x | |||||
| (x) Book Value | 9 | 9 | 9 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ZNC | GML | DTM | OBM | KCN | TMB | |
| Value of Common Equity | 21 | 10 | 2 | 2,034 | 374 | 3 | |
| (/) Shares Outstanding | 407.4 | 408.8 | 598.1 | 1,883.4 | 257.8 | 110.6 | |
| Implied Stock Price | 0.05 | 0.02 | 0.00 | 1.08 | 1.45 | 0.03 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.05 | 0.02 | 0.00 | 1.08 | 1.45 | 0.03 | |
| Trading Currency | AUD | AUD | AUD | AUD | AUD | AUD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |