De Grey Mining Ltd
ASX:DEG

Watchlist Manager
De Grey Mining Ltd Logo
De Grey Mining Ltd
ASX:DEG
Watchlist
Price: 2.46 AUD
Market Cap: 5.9B AUD

Relative Value

The Relative Value of one DEG stock under the Base Case scenario is 4.31 AUD. Compared to the current market price of 2.46 AUD, De Grey Mining Ltd is Undervalued by 43%.

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.

DEG Relative Value
Base Case
4.31 AUD
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DEG Competitors Multiples
De Grey Mining 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
De Grey Mining Ltd
ASX:DEG
5.9B AUD 188.6 -901.5 -2 386.1 -2 386.1
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 291.8 35 142.3 1 492 793.6 1 713 079.1
ZA
Gold Fields Ltd
JSE:GFI
7.8B ZAR 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
2.3B ZAR 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
1T CNY 3.1 22 17.7 17.7
US
Newmont Corporation
NYSE:NEM
134B USD 6.2 18.5 11.2 14.2
AU
Greatland Gold PLC
ASX:GGP
171.2B AUD 99.9 283.7 102.6 115.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
148.8B CAD 10.1 31 11.1 14.5
CA
Barrick Gold Corp
TSX:ABX
116.4B CAD 5.7 23.1 7.2 9.1
CA
Barrick Mining Corp
F:ABR0
71.9B EUR 5.8 23.8 11.8 15
CA
Wheaton Precious Metals Corp
TSX:WPM
90.3B CAD 35.5 65 34.4 43.8
P/S Multiple
Revenue Growth P/S to Growth
AU
De Grey Mining Ltd
ASX:DEG
Average P/S: 1 294.1
188.6
277%
0.7
RU
P
Polyus PJSC
LSE:PLZL
11 291.8
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
25%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
16%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
3.1
13%
0.2
US
Newmont Corporation
NYSE:NEM
6.2
12%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
99.9
-11%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
10.1
19%
0.5
CA
Barrick Gold Corp
TSX:ABX
5.7
19%
0.3
CA
Barrick Mining Corp
F:ABR0
5.8
19%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
35.5
30%
1.2
P/E Multiple
Earnings Growth PEG
AU
De Grey Mining Ltd
ASX:DEG
Average P/E: 4 451.2
Negative Multiple: -901.5
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
35 142.3
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
22
26%
0.8
US
Newmont Corporation
NYSE:NEM
18.5
43%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
283.7
N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
31
43%
0.7
CA
Barrick Gold Corp
TSX:ABX
23.1
44%
0.5
CA
Barrick Mining Corp
F:ABR0
23.8
45%
0.5
CA
Wheaton Precious Metals Corp
TSX:WPM
65
45%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
De Grey Mining Ltd
ASX:DEG
Average EV/EBITDA: 186 623.7
Negative Multiple: -2 386.1
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
1 492 793.6
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
30%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
17.7
34%
0.5
US
Newmont Corporation
NYSE:NEM
11.2
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
102.6
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.1
28%
0.4
CA
Barrick Gold Corp
TSX:ABX
7.2
33%
0.2
CA
Barrick Mining Corp
F:ABR0
11.8
33%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
34.4
32%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
De Grey Mining Ltd
ASX:DEG
Average EV/EBIT: 214 163.6
Negative Multiple: -2 386.1
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
1 713 079.1
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
17.7
28%
0.6
US
Newmont Corporation
NYSE:NEM
14.2
29%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
115.2
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
14.5
37%
0.4
CA
Barrick Gold Corp
TSX:ABX
9.1
43%
0.2
CA
Barrick Mining Corp
F:ABR0
15
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
43.8
28%
1.6