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 | 2.1x - 2.3x | 2.2x |
| Historical Pb Multiple | 1.0x - 1.8x | 1.2x |
| Fair Value | $15.72 - $17.37 | $16.55 |
| Upside | -9.4% - 0.2% | -4.6% |
| Benchmarks | - | Full Ticker |
| Alamos Gold Inc. | - | TSX:AGI |
| Barrick Mining Corporation | - | TSX:ABX |
| Lundin Gold Inc. | - | TSX:LUG |
| Thor Explorations Ltd. | - | TSXV:THX |
| B2Gold Corp. | - | TSX:BTO |
| Dundee Precious Metals Inc. | - | OTCPK:DPML.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AGI | ABX | LUG | THX | BTO | DPML.F | |||
| TSX:AGI | TSX:ABX | TSX:LUG | TSXV:THX | TSX:BTO | OTCPK:DPML.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 24.2% | -11.6% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 2.0% | 24.4% | NM- | NM- | 8.4% | ||
| Latest Twelve Months | 74.5% | 82.8% | 172.1% | 457.6% | -208.5% | 25.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.9% | 21.7% | 17.2% | 19.6% | 10.7% | 29.0% | ||
| Prior Fiscal Year | 20.5% | 11.2% | 19.9% | 7.7% | 0.5% | 35.0% | ||
| Latest Fiscal Year | 21.1% | 16.6% | 35.7% | 47.2% | -33.1% | 40.1% | ||
| Latest Twelve Months | 23.0% | 20.0% | 41.7% | 50.6% | -20.0% | 37.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.3% | 7.3% | 20.1% | 20.9% | 7.0% | 18.5% | ||
| Prior Fiscal Year | 7.4% | 5.5% | 19.9% | 10.3% | 0.3% | 17.2% | ||
| Latest Twelve Months | 10.2% | 11.4% | 52.2% | 62.8% | -12.3% | 20.1% | ||
| Next Fiscal Year | 15.7% | 14.5% | 49.1% | 40.6% | 21.8% | 27.1% | ||
| Two Fiscal Years Forward | 17.3% | 17.0% | 44.5% | 27.5% | 23.0% | 28.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.3x | 2.9x | 9.5x | 1.9x | 2.3x | 4.4x | ||
| Price / LTM EPS | 31.6x | 14.5x | 22.7x | 3.7x | -11.5x | 11.6x | ||
| Price / Book | 2.9x | 1.6x | 10.7x | 1.8x | 1.5x | 2.3x | ||
| Price / Fwd Book | 2.6x | 1.5x | 9.2x | 1.4x | 1.4x | 1.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.5x | 1.8x | 10.7x | |||||
| Historical P/B Ratio | 1.0x | 1.2x | 1.8x | |||||
| Selected P/B Multiple | 2.1x | 2.2x | 2.3x | |||||
| (x) Book Value | 1,273 | 1,273 | 1,273 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AGI | ABX | LUG | THX | BTO | DPML.F | |
| Value of Common Equity | 10,958 | 40,110 | 13,956 | 420 | 4,984 | 2,895 | |
| (/) Shares Outstanding | 421.9 | 1,706.0 | 241.3 | 665.3 | 1,323.0 | 166.9 | |
| Implied Stock Price | 25.97 | 23.51 | 57.85 | 0.63 | 3.77 | 17.34 | |
| FX Conversion Rate to Trading Currency | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 1.00 | |
| Implied Stock Price (Trading Cur) | 35.78 | 32.39 | 79.69 | 0.87 | 5.19 | 17.34 | |
| Trading Currency | CAD | CAD | CAD | CAD | CAD | USD | |
| FX Rate to Reporting Currency | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 1.00 | |