Relative Value

GUL doesn't have a meaningful market cap.

The Relative Value of one GUL stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.11 AUD, Gullewa 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.

GUL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
54
Median 3Y
2.8
Median 5Y
3.3
Industry
2.1
vs History
19
vs Industry
27
Median 3Y
7.7
Median 5Y
8
Industry
19.3
vs History
31
vs Industry
28
Median 3Y
7.9
Median 5Y
6.9
Industry
11.2
vs History
44
vs Industry
23
Median 3Y
6.3
Median 5Y
6.2
Industry
18.5
vs History
34
vs Industry
76
Median 3Y
0.7
Median 5Y
0.8
Industry
2.2
vs History
19
vs Industry
59
Median 3Y
0.8
Median 5Y
1.1
Industry
2.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.5
vs History
17
vs Industry
30
Median 3Y
1.2
Median 5Y
1.9
Industry
12.6
vs History
17
vs Industry
28
Median 3Y
1.2
Median 5Y
1.9
Industry
15.2
vs History
6
vs Industry
28
Median 3Y
2
Median 5Y
2
Industry
12.6
vs History
19
vs Industry
21
Median 3Y
1.6
Median 5Y
2
Industry
16.9
vs History
28
vs Industry
65
Median 3Y
0.4
Median 5Y
0.5
Industry
1.9

Multiples Across Competitors

GUL Competitors Multiples
Gullewa 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
Gullewa Ltd
ASX:GUL
24m AUD 5 14.7 7.1 7.1
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 747.8 36 561.7 20 170 23 146.4
ZA
Gold Fields Ltd
JSE:GFI
652.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
208.4B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
989.2B CNY 3 21.7 17.6 17.6
US
Newmont Corporation
NYSE:NEM
117.2B USD 5.5 16.3 9.9 12.5
AU
Greatland Gold PLC
ASX:GGP
152.3B AUD 79.3 225.2 162.2 182.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
132.9B CAD 9.1 27.8 13.7 17.9
CA
Barrick Mining Corp
F:ABR0
69.7B EUR 5.6 22.7 9.7 12.4
CA
Barrick Gold Corp
TSX:ABX
112.8B CAD 5.6 22.7 9.7 12.4
CA
Wheaton Precious Metals Corp
TSX:WPM
79.2B CAD 31.2 57 41.7 53.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
G
Gullewa Ltd
ASX:GUL
Average EV/EBITDA: 2 271.3
7.1
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
20 170
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
17.6
34%
0.5
US
Newmont Corporation
NYSE:NEM
9.9
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
162.2
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.7
27%
0.5
CA
Barrick Mining Corp
F:ABR0
9.7
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.7
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
41.7
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
G
Gullewa Ltd
ASX:GUL
Average EV/EBIT: 2 606.8
7.1
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
23 146.4
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
17.6
28%
0.6
US
Newmont Corporation
NYSE:NEM
12.5
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
182.1
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
17.9
38%
0.5
CA
Barrick Mining Corp
F:ABR0
12.4
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
12.4
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
53.1
28%
1.9