BNR Relative Valuation - Bulletin Resources Ltd

Watchlist Manager

Watchlist

Price: 0.043 AUD -2.27% Market Closed

Market Cap: AU$12.6m

	Bulletin Resources Ltd ASX:BNR	AU
A	Asia Standard International Group Ltd HKEX:129	HK
G	Gurktaler AG VSE:GAGS	AT

Relative Value

The Relative Value of one BNR stock under the Base Case scenario is 0.013 AUD. Compared to the current market price of 0.043 AUD, Bulletin Resources Ltd is Overvalued by 70%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

BNR Relative Value

Base Case

Overvaluation 70%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		Bulletin Resources Ltd ASX:BNR	12.6m AUD	48.4	2	4.4	4.4
RU	P	Polyus PJSC LSE:PLZL	70.4T USD	11 233.1	34 959.7	19 286.2	22 132.2
ZA	G	Gold Fields Ltd JSE:GFI	617.5B ZAR	4.4	10.8	6.6	7.8
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	148.1B ZAR	1.8	9.1	4.5	5.5
CN		Zijin Mining Group Co Ltd SSE:601899	855.8B CNY	2.6	18.8	15.4	15.4
US		Newmont Corporation NYSE:NEM	107.8B USD	4.9	15.8	8.1	10
CA		Agnico Eagle Mines Ltd TSX:AEM	126.3B CAD	8.1	21.6	11.7	14.8
AU	G	Greatland Gold PLC ASX:GGP	124.1B AUD	40.3	109	69.4	77.5
CA		Barrick Mining Corp F:ABR0	55B EUR	3.9	13.4	6.5	8.1
CA		Barrick Gold Corp TSX:ABX	87.8B CAD	3.9	13.3	6.5	8
HK	Z	Zijin Gold International Co Ltd HKEX:2259	472.6B HKD	20.2	125.5	42.9	60.9

				Revenue Growth	P/S to Growth
AU		Bulletin Resources Ltd ASX:BNR	Average P/S: 1 033.8 48.4	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	11 233.1	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	4.4	13%	0.3
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	1.8	20%	0.1
CN		Zijin Mining Group Co Ltd SSE:601899	2.6	16%	0.2
US		Newmont Corporation NYSE:NEM	4.9	10%	0.5
CA		Agnico Eagle Mines Ltd TSX:AEM	8.1	11%	0.7
AU	G	Greatland Gold PLC ASX:GGP	40.3	-11%	N/A
CA		Barrick Mining Corp F:ABR0	3.9	15%	0.3
CA		Barrick Gold Corp TSX:ABX	3.9	15%	0.3
HK	Z	Zijin Gold International Co Ltd HKEX:2259	20.2	48%	0.4

				Earnings Growth	PEG
AU		Bulletin Resources Ltd ASX:BNR	Average P/E: 3 209 2	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	34 959.7	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	10.8	14%	0.8
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	9.1	51%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	18.8	35%	0.5
US		Newmont Corporation NYSE:NEM	15.8	16%	1
CA		Agnico Eagle Mines Ltd TSX:AEM	21.6	13%	1.7
AU	G	Greatland Gold PLC ASX:GGP	109	N/A	N/A
CA		Barrick Mining Corp F:ABR0	13.4	17%	0.8
CA		Barrick Gold Corp TSX:ABX	13.3	17%	0.8
HK	Z	Zijin Gold International Co Ltd HKEX:2259	125.5	97%	1.3

				EBITDA Growth	EV/EBITDA to Growth
AU		Bulletin Resources Ltd ASX:BNR	Average EV/EBITDA: 1 769.3 4.4	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	19 286.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	6.6	16%	0.4
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	4.5	34%	0.1
CN		Zijin Mining Group Co Ltd SSE:601899	15.4	45%	0.3
US		Newmont Corporation NYSE:NEM	8.1	11%	0.7
CA		Agnico Eagle Mines Ltd TSX:AEM	11.7	14%	0.8
AU	G	Greatland Gold PLC ASX:GGP	69.4	-5%	N/A
CA		Barrick Mining Corp F:ABR0	6.5	21%	0.3
CA		Barrick Gold Corp TSX:ABX	6.5	21%	0.3
HK	Z	Zijin Gold International Co Ltd HKEX:2259	42.9	69%	0.6

				EBIT Growth	EV/EBIT to Growth
AU		Bulletin Resources Ltd ASX:BNR	Average EV/EBIT: 2 031.3 4.4	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	22 132.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	7.8	11%	0.7
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	5.5	37%	0.1
CN		Zijin Mining Group Co Ltd SSE:601899	15.4	38%	0.4
US		Newmont Corporation NYSE:NEM	10	17%	0.6
CA		Agnico Eagle Mines Ltd TSX:AEM	14.8	17%	0.9
AU	G	Greatland Gold PLC ASX:GGP	77.5	-3%	N/A
CA		Barrick Mining Corp F:ABR0	8.1	23%	0.4
CA		Barrick Gold Corp TSX:ABX	8	23%	0.3
HK	Z	Zijin Gold International Co Ltd HKEX:2259	60.9	78%	0.8

Bulletin Resources Ltd
ASX:BNR

Relative Value

Valuation Multiples

Multiples Across Competitors

BNR Competitors Multiples
Bulletin Resources Ltd Competitors

See Also

Company

Help

Tools

Stocks

Bulletin Resources Ltd ASX:BNR

Relative Value

Valuation Multiples

Multiples Across Competitors

BNR Competitors Multiples Bulletin Resources Ltd Competitors

See Also

Company

Help

Tools

Stocks

Bulletin Resources Ltd
ASX:BNR

BNR Competitors Multiples
Bulletin Resources Ltd Competitors