Northern Star Resources Ltd
ASX:NST

Watchlist Manager
Northern Star Resources Ltd Logo
Northern Star Resources Ltd
ASX:NST
Watchlist
Price: 27.12 AUD 3.75% Market Closed
Market Cap: 38.8B AUD

Relative Value

The Relative Value of one NST stock under the Base Case scenario is hidden AUD. Compared to the current market price of 27.12 AUD, Northern Star Resources 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.

NST Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
41
Median 3Y
3.6
Median 5Y
3.5
Industry
2
Forward
4.5
vs History
17
vs Industry
11
Median 3Y
23.4
Median 5Y
22.6
Industry
18.8
Forward
17.9
vs History
3
vs Industry
19
Median 3Y
9.6
Median 5Y
9.1
Industry
10.9
vs History
1
vs Industry
7
Median 3Y
39.6
Median 5Y
17.7
Industry
18.4
vs History
15
vs Industry
28
Median 3Y
1.9
Median 5Y
1.8
Industry
2.1
vs History
1
vs Industry
40
Median 3Y
3.6
Median 5Y
3.6
Industry
2.5
Forward
4.4
vs History
57
vs Industry
24
Median 3Y
17.7
Median 5Y
17.7
Industry
8.3
vs History
63
vs Industry
13
Median 3Y
21.8
Median 5Y
21.8
Industry
12.3
Forward
8.3
vs History
63
vs Industry
15
Median 3Y
21.8
Median 5Y
21.8
Industry
14.9
Forward
12.6
vs History
3
vs Industry
21
Median 3Y
9.5
Median 5Y
9.2
Industry
12.4
vs History
1
vs Industry
7
Median 3Y
34
Median 5Y
30.3
Industry
16.8
vs History
14
vs Industry
32
Median 3Y
1.5
Median 5Y
1.4
Industry
1.9

Multiples Across Competitors

NST Competitors Multiples
Northern Star Resources 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
Northern Star Resources Ltd
ASX:NST
38.7B AUD 6 28.9 18.5 18.5
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 591.7 36 075.8 19 901.9 22 838.8
ZA
Gold Fields Ltd
JSE:GFI
661.2B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
211.3B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
820.5B CNY 2.5 18 16.1 16.1
US
Newmont Corporation
NYSE:NEM
108.1B USD 5 15 9.1 11.6
AU
Greatland Gold PLC
ASX:GGP
128B AUD 66 187.5 135.1 151.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
115.9B CAD 8 24.4 12 15.7
CA
Barrick Gold Corp
TSX:ABX
101.4B CAD 5 20.6 8.8 11.2
CA
Barrick Mining Corp
F:ABR0
62.7B EUR 5 20.5 8.8 11.2
CA
Wheaton Precious Metals Corp
TSX:WPM
71.5B CAD 28.4 51.9 37.9 48.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Northern Star Resources Ltd
ASX:NST
Average EV/EBITDA: 2 238.7
18.5
44%
0.4
RU
P
Polyus PJSC
LSE:PLZL
19 901.9
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
135.1
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
12
27%
0.4
CA
Barrick Gold Corp
TSX:ABX
8.8
33%
0.3
CA
Barrick Mining Corp
F:ABR0
8.8
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
37.9
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Northern Star Resources Ltd
ASX:NST
Average EV/EBIT: 2 569.2
18.5
26%
0.7
RU
P
Polyus PJSC
LSE:PLZL
22 838.8
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
151.6
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.7
36%
0.4
CA
Barrick Gold Corp
TSX:ABX
11.2
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.2
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
48.2
28%
1.7