Firefly Metals Ltd
ASX:FFM

Watchlist Manager
Firefly Metals Ltd Logo
Firefly Metals Ltd
ASX:FFM
Watchlist
Price: 1.92 AUD 0.26%
Market Cap: 1.3B AUD

Relative Value

The Relative Value of one FFM stock under the Base Case scenario is 3.67 AUD. Compared to the current market price of 1.92 AUD, Firefly Metals Ltd is Undervalued by 48%.

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.

FFM Relative Value
Base Case
3.67 AUD
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
17
Median 3Y
219.2
Median 5Y
227.8
Industry
2
vs History
vs Industry
Median 3Y
-26.8
Median 5Y
-40.5
Industry
18.8
Forward
-60.6
vs History
vs Industry
0
Median 3Y
-36
Median 5Y
-43.9
Industry
10.9
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-11.6
Industry
18.4
vs History
33
vs Industry
27
Median 3Y
2.1
Median 5Y
2.2
Industry
2.1
vs History
52
vs Industry
17
Median 3Y
200.2
Median 5Y
208.3
Industry
2.5
vs History
6
vs Industry
3
Median 3Y
0
Median 5Y
0
Industry
8.3
vs History
vs Industry
Median 3Y
-23.1
Median 5Y
-31.9
Industry
12.3
Forward
-51.8
vs History
vs Industry
Median 3Y
-23.1
Median 5Y
-31.9
Industry
14.9
Forward
-44.4
vs History
vs Industry
1
Median 3Y
-33.2
Median 5Y
-39.7
Industry
12.4
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-10.4
Industry
16.8
vs History
33
vs Industry
26
Median 3Y
1.6
Median 5Y
2.2
Industry
1.9

Multiples Across Competitors

FFM Competitors Multiples
Firefly Metals 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
Firefly Metals Ltd
ASX:FFM
1.2B AUD 221.5 -108.7 -80.4 -80.4
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 805 36 739.6 20 268.2 23 259.1
ZA
Gold Fields Ltd
JSE:GFI
663B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
213.4B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
823.1B CNY 2.5 18.1 16.1 16.1
US
Newmont Corporation
NYSE:NEM
108.7B USD 5.1 15.1 9.1 11.6
AU
Greatland Gold PLC
ASX:GGP
129.5B AUD 66.9 189.9 136.8 153.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
117B CAD 8 24.6 12.1 15.8
CA
Barrick Gold Corp
TSX:ABX
102.6B CAD 5.1 20.8 8.9 11.3
CA
Barrick Mining Corp
F:ABR0
63B EUR 5.1 20.7 8.8 11.3
CA
Wheaton Precious Metals Corp
TSX:WPM
71.9B CAD 28.5 52.1 38.1 48.5
P/E Multiple
Earnings Growth PEG
AU
Firefly Metals Ltd
ASX:FFM
Average P/E: 4 635.1
Negative Multiple: -108.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
36 739.6
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
49%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
39%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.1
25%
0.7
US
Newmont Corporation
NYSE:NEM
15.1
40%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
189.9
N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
24.6
39%
0.6
CA
Barrick Gold Corp
TSX:ABX
20.8
42%
0.5
CA
Barrick Mining Corp
F:ABR0
20.7
43%
0.5
CA
Wheaton Precious Metals Corp
TSX:WPM
52.1
45%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Firefly Metals Ltd
ASX:FFM
Average EV/EBITDA: 2 562.3
Negative Multiple: -80.4
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
20 268.2
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
16.1
33%
0.5
US
Newmont Corporation
NYSE:NEM
9.1
24%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
136.8
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.1
27%
0.4
CA
Barrick Gold Corp
TSX:ABX
8.9
33%
0.3
CA
Barrick Mining Corp
F:ABR0
8.8
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.1
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Firefly Metals Ltd
ASX:FFM
Average EV/EBIT: 2 940.9
Negative Multiple: -80.4
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
23 259.1
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
16.1
27%
0.6
US
Newmont Corporation
NYSE:NEM
11.6
30%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
153.5
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.8
36%
0.4
CA
Barrick Gold Corp
TSX:ABX
11.3
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.3
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
48.5
28%
1.7