Calidus Resources Ltd
ASX:CAI

Watchlist Manager
Calidus Resources Ltd Logo
Calidus Resources Ltd
ASX:CAI
Watchlist
Price: 0.115 AUD Market Closed
Market Cap: 93.7m AUD

Relative Value

There is not enough data to reliably calculate the relative value of CAI.

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.

CAI Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.6
Median 5Y
2
Industry
2.1
Forward
0.6
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-21.9
Industry
19.3
Forward
-5.7
vs History
vs Industry
Median 3Y
10
Median 5Y
4.9
Industry
11.2
vs History
vs Industry
Median 3Y
5
Median 5Y
-4.8
Industry
18.5
vs History
vs Industry
Median 3Y
0.7
Median 5Y
1.2
Industry
2.2
vs History
vs Industry
Median 3Y
1
Median 5Y
2.8
Industry
2.5
Forward
0.9
vs History
vs Industry
Median 3Y
-42.1
Median 5Y
-64.4
Industry
8.5
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-39.9
Industry
12.6
Forward
11.4
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-39.9
Industry
15.2
vs History
vs Industry
Median 3Y
16.4
Median 5Y
7.2
Industry
12.6
vs History
vs Industry
Median 3Y
6
Median 5Y
-5.7
Industry
16.9
vs History
vs Industry
Median 3Y
0.5
Median 5Y
0.9
Industry
1.9

Multiples Across Competitors

CAI Competitors Multiples
Calidus Resources Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Calidus Resources Ltd
ASX:CAI
93.7m AUD 0.6 -4.7 -16.7 -16.7
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 804.4 36 737.6 20 267 23 257.7
ZA
Gold Fields Ltd
JSE:GFI
652.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
209.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
964.8B CNY 2.9 21.2 18.5 18.5
US
Newmont Corporation
NYSE:NEM
115.6B USD 5.4 16.1 9.7 12.4
AU
Greatland Gold PLC
ASX:GGP
150.2B AUD 78.3 222.4 160.2 179.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
126.8B CAD 8.7 26.5 13.1 17.1
CA
Barrick Gold Corp
TSX:ABX
109.3B CAD 5.4 22 9.4 12
CA
Barrick Mining Corp
F:ABR0
66.7B EUR 5.3 21.8 9.3 11.9
CA
Wheaton Precious Metals Corp
TSX:WPM
77B CAD 30.3 55.5 40.6 51.6
P/E Multiple
Earnings Growth PEG
AU
Calidus Resources Ltd
ASX:CAI
Average P/E: 4 640.4
Negative Multiple: -4.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
36 737.6
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
48%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
39%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
21.2
26%
0.8
US
Newmont Corporation
NYSE:NEM
16.1
43%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
222.4
N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
26.5
40%
0.7
CA
Barrick Gold Corp
TSX:ABX
22
44%
0.5
CA
Barrick Mining Corp
F:ABR0
21.8
45%
0.5
CA
Wheaton Precious Metals Corp
TSX:WPM
55.5
45%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Calidus Resources Ltd
ASX:CAI
Average EV/EBITDA: 2 566
Negative Multiple: -16.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
20 267
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
34%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
31%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.5
34%
0.5
US
Newmont Corporation
NYSE:NEM
9.7
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
160.2
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.1
27%
0.5
CA
Barrick Gold Corp
TSX:ABX
9.4
33%
0.3
CA
Barrick Mining Corp
F:ABR0
9.3
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
40.6
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Calidus Resources Ltd
ASX:CAI
Average EV/EBIT: 2 945.1
Negative Multiple: -16.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
23 257.7
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
39%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
32%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.5
28%
0.7
US
Newmont Corporation
NYSE:NEM
12.4
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
179.8
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
17.1
38%
0.5
CA
Barrick Gold Corp
TSX:ABX
12
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.9
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
51.6
28%
1.8