Gateway Mining Ltd
ASX:GML

Watchlist Manager
Gateway Mining Ltd Logo
Gateway Mining Ltd
ASX:GML
Watchlist
Price: 0.076 AUD 4.11% Market Closed
Market Cap: 176.5m AUD

Relative Value

GML doesn't have a meaningful market cap.

The Relative Value of one GML stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.076 AUD, Gateway Mining Ltd is hidden .

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.

GML Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
13
Median 3Y
2 841.7
Median 5Y
7 018.6
Industry
2.1
vs History
3
vs Industry
27
Median 3Y
-33.4
Median 5Y
-71.2
Industry
19.3
vs History
vs Industry
Median 3Y
-56.6
Median 5Y
-109.9
Industry
11.2
vs History
vs Industry
Median 3Y
-17.5
Median 5Y
-25.2
Industry
18.5
vs History
44
vs Industry
82
Median 3Y
2.3
Median 5Y
4.6
Industry
2.2
vs History
79
vs Industry
17
Median 3Y
2 771.5
Median 5Y
6 917
Industry
2.5
vs History
vs Industry
0
Median 3Y
-382.8
Median 5Y
-544.5
Industry
8.5
vs History
vs Industry
Median 3Y
-47.9
Median 5Y
-96.2
Industry
12.6
vs History
vs Industry
Median 3Y
-47.9
Median 5Y
-96.2
Industry
15.2
vs History
vs Industry
Median 3Y
-54.6
Median 5Y
-109
Industry
12.6
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
-24.7
Industry
16.9
vs History
42
vs Industry
83
Median 3Y
2.3
Median 5Y
5
Industry
1.9

Multiples Across Competitors

GML Competitors Multiples
Gateway 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
Gateway Mining Ltd
ASX:GML
169.6m AUD 2 104.1 72.5 -126.9 -126.9
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
675.2B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
215.8B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
975.9B CNY 3 21.4 18.6 18.6
US
Newmont Corporation
NYSE:NEM
119.2B USD 5.5 16.6 10 12.8
AU
Greatland Gold PLC
ASX:GGP
150.4B AUD 78.4 222.8 160.4 180.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
125.3B CAD 8.6 26.3 13 17
CA
Barrick Gold Corp
TSX:ABX
111.3B CAD 5.5 22.5 9.6 12.3
CA
Barrick Mining Corp
F:ABR0
67.6B EUR 5.4 22.1 9.4 12
CA
Wheaton Precious Metals Corp
TSX:WPM
78.6B CAD 31.1 56.8 41.6 52.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Gateway Mining Ltd
ASX:GML
Average EV/EBITDA: 2 566.4
Negative Multiple: -126.9
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
31%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.6
34%
0.5
US
Newmont Corporation
NYSE:NEM
10
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
160.4
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13
27%
0.5
CA
Barrick Gold Corp
TSX:ABX
9.6
33%
0.3
CA
Barrick Mining Corp
F:ABR0
9.4
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
41.6
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Gateway Mining Ltd
ASX:GML
Average EV/EBIT: 2 945.6
Negative Multiple: -126.9
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
18.6
28%
0.7
US
Newmont Corporation
NYSE:NEM
12.8
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
180.1
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
17
38%
0.4
CA
Barrick Gold Corp
TSX:ABX
12.3
43%
0.3
CA
Barrick Mining Corp
F:ABR0
12
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
52.9
28%
1.9