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 P/E Multiple | 14.6x - 16.1x | 15.3x |
| Selected Fwd P/E Multiple | 7.1x - 7.8x | 7.4x |
| Fair Value | $20.70 - $22.88 | $21.79 |
| Upside | 20.1% - 32.8% | 26.5% |
| 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 / LTM EPS 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% | 60.5% | 172.1% | 457.6% | -208.5% | 25.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.9% | 22.7% | 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% | 17.5% | 41.7% | 50.6% | -20.0% | 37.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.1x | 6.7x | 13.0x | 2.6x | 4.5x | 7.0x | ||
| Price / LTM Sales | 7.3x | 2.9x | 9.2x | 1.8x | 2.2x | 4.4x | ||
| LTM P/E Ratio | 31.8x | 16.9x | 22.0x | 3.6x | -11.0x | 11.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -11.0x | 16.9x | 31.8x | |||||
| Historical LTM P/E Ratio | 4.8x | 7.8x | 20.8x | |||||
| Selected P/E Multiple | 14.6x | 15.3x | 16.1x | |||||
| (x) LTM Net Income | 249 | 249 | 249 | |||||
| (=) Equity Value | 3,622 | 3,812 | 4,003 | |||||
| (/) Shares Outstanding | 166.9 | 166.9 | 166.9 | |||||
| Implied Value Range | 21.70 | 22.84 | 23.98 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 21.70 | 22.84 | 23.98 | 17.23 | ||||
| Upside / (Downside) | 25.9% | 32.5% | 39.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AGI | ABX | LUG | THX | BTO | DPML.F | |
| Value of Common Equity | 11,024 | 38,963 | 13,566 | 406 | 4,764 | 2,876 | |
| (/) Shares Outstanding | 421.9 | 1,706.0 | 241.3 | 665.3 | 1,323.0 | 166.9 | |
| Implied Stock Price | 26.13 | 22.84 | 56.23 | 0.61 | 3.60 | 17.23 | |
| FX Conversion Rate to Trading Currency | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 1.00 | |
| Implied Stock Price (Trading Cur) | 35.99 | 31.46 | 77.45 | 0.84 | 4.96 | 17.23 | |
| 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 | |