Cygnus Gold Ltd
ASX:CY5

Watchlist Manager
Cygnus Gold Ltd Logo
Cygnus Gold Ltd
ASX:CY5
Watchlist
Price: 0.087 AUD -3.33% Market Closed
Market Cap: 92.5m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CY5 stock under the Base Case scenario is 0.009 AUD. Compared to the current market price of 0.087 AUD, Cygnus Gold Ltd is Overvalued by 89%.

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.

CY5 Relative Value
Base Case
0.009 AUD
Overvaluation 89%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

69.1
P/S
P/S
Price to Sales
69.1
vs History
74
vs Industry
26
Median 3Y
103.3
Median 5Y
436.6
Industry
1.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-21.9
Median 5Y
-24.8
Industry
16.6
Forward
-5.4
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-59.2
Median 5Y
-169
Industry
9.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-47.4
Industry
16.4
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
93
vs Industry
17
Median 3Y
5.5
Median 5Y
23.2
Industry
1.7
More Details
61.4
EV/S
EV/S
Enterprise Value to Sales
61.4
vs History
74
vs Industry
25
Median 3Y
92.2
Median 5Y
433.7
Industry
2.2
More Details
68.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
68.4
vs History
6
vs Industry
8
Median 3Y
16.8
Median 5Y
0
Industry
7.6
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-18.6
Median 5Y
-33.4
Industry
10.8
Forward
-8.1
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-18.6
Median 5Y
-33.4
Industry
13.8
Forward
-8.1
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-57.9
Median 5Y
-162.5
Industry
11.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-11.1
Median 5Y
-46.5
Industry
15
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
84
vs Industry
19
Median 3Y
6.6
Median 5Y
18.1
Industry
1.5
More Details

Multiples Across Competitors

CY5 Competitors Multiples
Cygnus Gold Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Cygnus Gold Ltd
ASX:CY5
92.5m AUD 69.1 -18.1 -11.4 -11.4
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 541.1 35 918.1 19 815 22 739
ZA
Gold Fields Ltd
JSE:GFI
387.7B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
154.6B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
517.5B CNY 1.7 14.4 12.1 12.1
US
Newmont Corporation
NYSE:NEM
65.2B USD 3.3 12.9 7.2 9.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
81.2B CAD 6.6 25.1 11.1 15.7
AU
Greatland Gold PLC
ASX:GGP
87.2B AUD 5 108.9 4 908.8 -3 694.1 -2 978.8
CA
Wheaton Precious Metals Corp
TSX:WPM
55B CAD 27.5 64.8 38.5 51.8
CA
Barrick Gold Corp
TSX:ABX
48.9B CAD 2.7 15.3 5.4 7.4
RU
Polyus PAO
MOEX:PLZL
2.6T RUB 3.8 8.6 6.5 7.2
P/S Multiple
Revenue Growth P/S to Growth
AU
Cygnus Gold Ltd
ASX:CY5
Average P/S: 1 862.7
69.1
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
11 541.1
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
13%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
13%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
1.7
9%
0.2
US
Newmont Corporation
NYSE:NEM
3.3
2%
1.7
CA
Agnico Eagle Mines Ltd
TSX:AEM
6.6
7%
0.9
AU
G
Greatland Gold PLC
ASX:GGP
5 108.9
N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
27.5
15%
1.8
CA
Barrick Gold Corp
TSX:ABX
2.7
10%
0.3
RU
Polyus PAO
MOEX:PLZL
3.8
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
Cygnus Gold Ltd
ASX:CY5
Average P/E: 5 121
Negative Multiple: -18.1 		N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
35 918.1
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
24%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
43%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
14.4
17%
0.8
US
Newmont Corporation
NYSE:NEM
12.9
17%
0.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
25.1
9%
2.8
AU
G
Greatland Gold PLC
ASX:GGP
4 908.8
N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
64.8
20%
3.2
CA
Barrick Gold Corp
TSX:ABX
15.3
15%
1
RU
Polyus PAO
MOEX:PLZL
8.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Cygnus Gold Ltd
ASX:CY5
Average EV/EBITDA: 2 842.2
Negative Multiple: -11.4 		N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 815
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
17%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
27%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.1
26%
0.5
US
Newmont Corporation
NYSE:NEM
7.2
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.1
9%
1.2
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 694.1 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
38.5
18%
2.1
CA
Barrick Gold Corp
TSX:ABX
5.4
16%
0.3
RU
Polyus PAO
MOEX:PLZL
6.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Cygnus Gold Ltd
ASX:CY5
Average EV/EBIT: 3 263.3
Negative Multiple: -11.4 		N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 739
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
18%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
34%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.1
19%
0.6
US
Newmont Corporation
NYSE:NEM
9.8
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.7
12%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -2 978.8 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
51.8
16%
3.2
CA
Barrick Gold Corp
TSX:ABX
7.4
14%
0.5
RU
Polyus PAO
MOEX:PLZL
7.2
N/A N/A

See Also

Summary
CY5 intrinsic value, competitors valuation, and company profile.
DCF Valuation
CY5 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CY5 stock valuation using valuation multiples.
Wall Street Estimates
CY5 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CY5 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 268,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.