G

Greatland Gold PLC
ASX:GGP

Watchlist Manager
Greatland Gold PLC
ASX:GGP
Watchlist
Price: 6.17 AUD 1.98%
Market Cap: 81.6B AUD

Relative Value

The Relative Value of one GGP stock under the Base Case scenario is 3.3 AUD. Compared to the current market price of 6.17 AUD, Greatland Gold PLC is Overvalued by 46%.

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.

GGP Relative Value
Base Case
3.3 AUD
Overvaluation 46%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
Median 3Y
4 632.5
Median 5Y
4 632.5
Industry
1.9
Forward
90.4
vs History
19
vs Industry
Median 3Y
4 451
Median 5Y
4 451
Industry
18
Forward
631.9
vs History
vs Industry
Median 3Y
-3 266.6
Median 5Y
-3 266.6
Industry
10.5
vs History
vs Industry
Median 3Y
-564.8
Median 5Y
-564.8
Industry
17.7
vs History
19
vs Industry
Median 3Y
78.1
Median 5Y
78.1
Industry
1.9
vs History
19
vs Industry
Median 3Y
4 623.8
Median 5Y
4 623.8
Industry
2.3
Forward
90.3
vs History
19
vs Industry
Median 3Y
13 770.2
Median 5Y
13 770.2
Industry
8
vs History
vs Industry
Median 3Y
-3 349
Median 5Y
-3 349
Industry
11.5
Forward
179
vs History
vs Industry
Median 3Y
-2 700.5
Median 5Y
-2 700.5
Industry
14.6
Forward
222.8
vs History
vs Industry
Median 3Y
-3 260.4
Median 5Y
-3 260.4
Industry
12
vs History
vs Industry
Median 3Y
-1 447.4
Median 5Y
-1 447.4
Industry
16
vs History
19
vs Industry
Median 3Y
52.7
Median 5Y
52.7
Industry
1.7

Multiples Across Competitors

GGP Competitors Multiples
Greatland Gold PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Greatland Gold PLC
ASX:GGP
82.4B AUD 4 877.2 4 686.1 -3 526.2 -2 843.4
RU
Polyus PJSC
LSE:PLZL
70.4T USD 12 391.6 38 565.2 21 275.3 24 414.8
ZA
Gold Fields Ltd
JSE:GFI
576.3B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
164.8B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
697.9B CNY 2.3 19.4 15.7 15.7
US
Newmont Corporation
NYSE:NEM
87.7B USD 4.3 14 8.4 11.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
106.9B CAD 8 26.1 12.6 17.1
CA
Barrick Mining Corp
F:ABR0
42.6B EUR 3.6 18.1 6.8 9
CA
Barrick Gold Corp
TSX:ABX
69.4B CAD 3.6 18.2 6.8 9.1
CA
Wheaton Precious Metals Corp
TSX:WPM
67.4B CAD 29.3 61.7 40.1 52.2
CA
Franco-Nevada Corp
TSX:FNV
53.9B CAD 29.2 49.6 33.7 43
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
G
Greatland Gold PLC
ASX:GGP
Average EV/EBITDA: 2 674.9
Negative Multiple: -3 526.2
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
21 275.3
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
15.7
26%
0.6
US
Newmont Corporation
NYSE:NEM
8.4
10%
0.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.6
9%
1.4
CA
Barrick Mining Corp
F:ABR0
6.8
16%
0.4
CA
Barrick Gold Corp
TSX:ABX
6.8
16%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
40.1
18%
2.2
CA
Franco-Nevada Corp
TSX:FNV
33.7
17%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
G
Greatland Gold PLC
ASX:GGP
Average EV/EBIT: 3 071.5
Negative Multiple: -2 843.4
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
24 414.8
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
41%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
15.7
19%
0.8
US
Newmont Corporation
NYSE:NEM
11.1
11%
1
CA
Agnico Eagle Mines Ltd
TSX:AEM
17.1
17%
1
CA
Barrick Mining Corp
F:ABR0
9
25%
0.4
CA
Barrick Gold Corp
TSX:ABX
9.1
25%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
52.2
18%
2.9
CA
Franco-Nevada Corp
TSX:FNV
43
17%
2.5