HRN Relative Valuation - Horizon Gold Ltd

Watchlist Manager

Watchlist

Price: 1.28 AUD Market Closed

Market Cap: AU$217.1m

	Horizon Gold Ltd ASX:HRN	AU

Multiples-Based Value

The Multiples-Based Value for Horizon Gold Ltd (HRN) under the Base Case is 0.02 AUD. Compared with the current market price of 1.28 AUD, the stock appears Overvalued by 98%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

HRN Multiples-Based Value

Base Case

Overvaluation 98%

Multiples-Based Value

Price AU$1.28

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		Horizon Gold Ltd ASX:HRN	218.3m AUD	1 086.2	-196.7	-368.2	-368.2
RU	P	Polyus PJSC LSE:PLZL	70.4T USD	11 233.1	34 959.7	19 286.2	22 132.2
ZA	G	Gold Fields Ltd JSE:GFI	716.5B ZAR	5.1	12.5	7.6	9
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	170.6B ZAR	2.1	10.5	5.2	6.4
CN		Zijin Mining Group Co Ltd SSE:601899	880.7B CNY	2.5	17	12.5	12.5
US		Newmont Corporation NYSE:NEM	124.2B USD	5.5	17.5	9	11.1
CA		Agnico Eagle Mines Ltd TSX:AEM	145.1B CAD	8.9	23.7	13	16.3
CA		Barrick Mining Corp F:ABR0	60.4B EUR	4.2	14.3	7	8.6
CA		Barrick Gold Corp TSX:ABX	97.2B CAD	4.2	14.3	7	8.6
CA		Wheaton Precious Metals Corp TSX:WPM	85.7B CAD	27	42.5	32.5	38.8
HK	Z	Zijin Gold International Co Ltd HKEX:2259	471.3B HKD	11.2	37.6	18.2	21

				Revenue Growth	P/S to Growth
AU		Horizon Gold Ltd ASX:HRN	Average P/S: 1 126.4 1 086.2	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	11 233.1	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	5.1	13%	0.4
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	2.1	22%	0.1
CN		Zijin Mining Group Co Ltd SSE:601899	2.5	15%	0.2
US		Newmont Corporation NYSE:NEM	5.5	10%	0.5
CA		Agnico Eagle Mines Ltd TSX:AEM	8.9	11%	0.8
CA		Barrick Mining Corp F:ABR0	4.2	15%	0.3
CA		Barrick Gold Corp TSX:ABX	4.2	15%	0.3
CA		Wheaton Precious Metals Corp TSX:WPM	27	19%	1.4
HK	Z	Zijin Gold International Co Ltd HKEX:2259	11.2	36%	0.3

				Earnings Growth	PEG
AU		Horizon Gold Ltd ASX:HRN	Average P/E: 3 515 Negative Multiple: -196.7	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	34 959.7	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	12.5	14%	0.9
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	10.5	51%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	17	N/A	N/A
US		Newmont Corporation NYSE:NEM	17.5	16%	1.1
CA		Agnico Eagle Mines Ltd TSX:AEM	23.7	13%	1.8
CA		Barrick Mining Corp F:ABR0	14.3	17%	0.8
CA		Barrick Gold Corp TSX:ABX	14.3	17%	0.8
CA		Wheaton Precious Metals Corp TSX:WPM	42.5	4%	10.6
HK	Z	Zijin Gold International Co Ltd HKEX:2259	37.6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU		Horizon Gold Ltd ASX:HRN	Average EV/EBITDA: 1 939.8 Negative Multiple: -368.2	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	19 286.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	7.6	16%	0.5
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	5.2	34%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	12.5	N/A	N/A
US		Newmont Corporation NYSE:NEM	9	11%	0.8
CA		Agnico Eagle Mines Ltd TSX:AEM	13	14%	0.9
CA		Barrick Mining Corp F:ABR0	7	21%	0.3
CA		Barrick Gold Corp TSX:ABX	7	21%	0.3
CA		Wheaton Precious Metals Corp TSX:WPM	32.5	7%	4.6
HK	Z	Zijin Gold International Co Ltd HKEX:2259	18.2	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
AU		Horizon Gold Ltd ASX:HRN	Average EV/EBIT: 2 226.5 Negative Multiple: -368.2	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	22 132.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	9	11%	0.8
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	6.4	37%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	12.5	N/A	N/A
US		Newmont Corporation NYSE:NEM	11.1	17%	0.7
CA		Agnico Eagle Mines Ltd TSX:AEM	16.3	17%	1
CA		Barrick Mining Corp F:ABR0	8.6	23%	0.4
CA		Barrick Gold Corp TSX:ABX	8.6	23%	0.4
CA		Wheaton Precious Metals Corp TSX:WPM	38.8	11%	3.5
HK	Z	Zijin Gold International Co Ltd HKEX:2259	21	N/A	N/A

Horizon Gold Ltd
ASX:HRN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HRN Competitors Multiples
Horizon Gold Ltd Competitors

See Also

Company

Help

Tools

Stocks

Horizon Gold Ltd ASX:HRN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HRN Competitors Multiples Horizon Gold Ltd Competitors

See Also

Company

Help

Tools

Stocks

Horizon Gold Ltd
ASX:HRN

HRN Competitors Multiples
Horizon Gold Ltd Competitors