VAU Relative Valuation - Vault Minerals Ltd

Watchlist Manager

Watchlist

Price: 3.99 AUD 0.76%

Market Cap: AU$4.2B

	Vault Minerals Ltd ASX:VAU	AU
E	ECOS (India) Mobility & Hospitality Ltd NSE:ECOSMOBLTY	IN
	Powercell Sweden AB (publ) STO:PCELL	SE

Multiples-Based Value

The Multiples-Based Value for Vault Minerals Ltd (VAU) under the Base Case is 6.27 AUD. Compared with the current market price of 3.99 AUD, the stock appears Undervalued by 36%.

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?

VAU Multiples-Based Value

Base Case

Undervaluation 36%

Multiples-Based Value

Price AU$3.99

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		Vault Minerals Ltd ASX:VAU	4.2B AUD	2.7	50.6	9.6	9.6
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	636.9B ZAR	4.5	11.1	6.8	8
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	152.9B ZAR	1.9	9.4	4.7	5.7
CN		Zijin Mining Group Co Ltd SSE:601899	871.6B CNY	2.5	16.8	12.4	12.4
US		Newmont Corporation NYSE:NEM	112.3B USD	5	15.9	8.1	10
CA		Agnico Eagle Mines Ltd TSX:AEM	134.1B CAD	8.2	21.8	11.9	15
AU	G	Greatland Gold PLC ASX:GGP	143.3B AUD	41.2	122.6	77.2	86.1
CA		Barrick Gold Corp TSX:ABX	89.5B CAD	3.9	13.2	6.4	7.9
CA		Barrick Mining Corp F:ABR0	55.6B EUR	4	13.5	6.6	8.1
HK	Z	Zijin Gold International Co Ltd HKEX:2259	476.4B HKD	11.3	38	18.4	21.2

				Revenue Growth	P/S to Growth
AU		Vault Minerals Ltd ASX:VAU	Average P/S: 1 028.9 2.7	20%	0.1
RU	P	Polyus PJSC LSE:PLZL	11 233.1	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	4.5	13%	0.3
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	1.9	20%	0.1
CN		Zijin Mining Group Co Ltd SSE:601899	2.5	N/A	N/A
US		Newmont Corporation NYSE:NEM	5	10%	0.5
CA		Agnico Eagle Mines Ltd TSX:AEM	8.2	11%	0.7
AU	G	Greatland Gold PLC ASX:GGP	41.2	-11%	N/A
CA		Barrick Gold Corp TSX:ABX	3.9	15%	0.3
CA		Barrick Mining Corp F:ABR0	4	15%	0.3
HK	Z	Zijin Gold International Co Ltd HKEX:2259	11.3	N/A	N/A

				Earnings Growth	PEG
AU		Vault Minerals Ltd ASX:VAU	Average P/E: 3 206.6 50.6	52%	1
RU	P	Polyus PJSC LSE:PLZL	34 959.7	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	11.1	14%	0.8
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	9.4	51%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	16.8	N/A	N/A
US		Newmont Corporation NYSE:NEM	15.9	16%	1
CA		Agnico Eagle Mines Ltd TSX:AEM	21.8	13%	1.7
AU	G	Greatland Gold PLC ASX:GGP	122.6	N/A	N/A
CA		Barrick Gold Corp TSX:ABX	13.2	17%	0.8
CA		Barrick Mining Corp F:ABR0	13.5	17%	0.8
HK	Z	Zijin Gold International Co Ltd HKEX:2259	38	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU		Vault Minerals Ltd ASX:VAU	Average EV/EBITDA: 1 768 9.6	77%	0.1
RU	P	Polyus PJSC LSE:PLZL	19 286.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	6.8	16%	0.4
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	4.7	34%	0.1
CN		Zijin Mining Group Co Ltd SSE:601899	12.4	N/A	N/A
US		Newmont Corporation NYSE:NEM	8.1	11%	0.7
CA		Agnico Eagle Mines Ltd TSX:AEM	11.9	14%	0.8
AU	G	Greatland Gold PLC ASX:GGP	77.2	-5%	N/A
CA		Barrick Gold Corp TSX:ABX	6.4	21%	0.3
CA		Barrick Mining Corp F:ABR0	6.6	21%	0.3
HK	Z	Zijin Gold International Co Ltd HKEX:2259	18.4	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
AU		Vault Minerals Ltd ASX:VAU	Average EV/EBIT: 2 028.8 9.6	55%	0.2
RU	P	Polyus PJSC LSE:PLZL	22 132.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	8	11%	0.7
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	5.7	37%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	12.4	N/A	N/A
US		Newmont Corporation NYSE:NEM	10	17%	0.6
CA		Agnico Eagle Mines Ltd TSX:AEM	15	17%	0.9
AU	G	Greatland Gold PLC ASX:GGP	86.1	-3%	N/A
CA		Barrick Gold Corp TSX:ABX	7.9	23%	0.3
CA		Barrick Mining Corp F:ABR0	8.1	23%	0.4
HK	Z	Zijin Gold International Co Ltd HKEX:2259	21.2	N/A	N/A

Vault Minerals Ltd
ASX:VAU

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

VAU Competitors Multiples
Vault Minerals Ltd Competitors

See Also

Company

Help

Tools

Stocks

Vault Minerals Ltd ASX:VAU

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

VAU Competitors Multiples Vault Minerals Ltd Competitors

See Also

Company

Help

Tools

Stocks

Vault Minerals Ltd
ASX:VAU

VAU Competitors Multiples
Vault Minerals Ltd Competitors