Vault Minerals Ltd
ASX:VAU

Watchlist Manager
Vault Minerals Ltd Logo
Vault Minerals Ltd
ASX:VAU
Watchlist
Price: 5.61 AUD 2.37%
Market Cap: 5.9B AUD

Relative Value

The Relative Value of one VAU stock under the Base Case scenario is hidden AUD. Compared to the current market price of 5.61 AUD, Vault Minerals 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.

VAU Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
43
Median 3Y
14.4
Median 5Y
16.8
Industry
2.1
Forward
3.1
vs History
20
vs Industry
6
Median 3Y
10.6
Median 5Y
-85.9
Industry
19.3
Forward
12.3
vs History
68
vs Industry
9
Median 3Y
72.8
Median 5Y
65.5
Industry
11.2
vs History
19
vs Industry
Median 3Y
23.2
Median 5Y
-33
Industry
18.5
vs History
87
vs Industry
33
Median 3Y
10.6
Median 5Y
13
Industry
2.2
vs History
87
vs Industry
45
Median 3Y
14.4
Median 5Y
16.9
Industry
2.5
Forward
2.8
vs History
58
vs Industry
19
Median 3Y
101.3
Median 5Y
101.3
Industry
8.5
vs History
49
vs Industry
5
Median 3Y
134.7
Median 5Y
18.7
Industry
12.6
Forward
5.4
vs History
49
vs Industry
6
Median 3Y
134.7
Median 5Y
18.7
Industry
15.2
Forward
8.2
vs History
68
vs Industry
12
Median 3Y
71.1
Median 5Y
64.3
Industry
12.6
vs History
30
vs Industry
5
Median 3Y
21.3
Median 5Y
-18.9
Industry
16.9
vs History
87
vs Industry
30
Median 3Y
8.3
Median 5Y
10.1
Industry
1.9

Multiples Across Competitors

VAU Competitors Multiples
Vault Minerals 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
Vault Minerals Ltd
ASX:VAU
5.9B AUD 4.1 24.8 19.2 19.2
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 857.8 36 903.9 20 358.8 23 363.1
ZA
Gold Fields Ltd
JSE:GFI
642.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
201.9B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
940.9B CNY 2.9 20.7 18.1 18.1
US
Newmont Corporation
NYSE:NEM
113.6B USD 5.3 15.7 9.5 12.1
AU
Greatland Gold PLC
ASX:GGP
140.5B AUD 72.8 206.8 148.9 167.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
122.9B CAD 8.3 25.5 12.8 16.7
CA
Barrick Mining Corp
F:ABR0
66.4B EUR 5.3 21.7 9.3 11.8
CA
Barrick Gold Corp
TSX:ABX
106.9B CAD 5.3 21.6 9.3 11.8
CA
Wheaton Precious Metals Corp
TSX:WPM
77.2B CAD 30 54.8 41 52.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Vault Minerals Ltd
ASX:VAU
Average EV/EBITDA: 2 291.9
19.2
68%
0.3
RU
P
Polyus PJSC
LSE:PLZL
20 358.8
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
18.1
34%
0.5
US
Newmont Corporation
NYSE:NEM
9.5
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
148.9
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.8
27%
0.5
CA
Barrick Mining Corp
F:ABR0
9.3
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.3
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
41
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Vault Minerals Ltd
ASX:VAU
Average EV/EBIT: 2 630.2
19.2
45%
0.4
RU
P
Polyus PJSC
LSE:PLZL
23 363.1
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
18.1
28%
0.6
US
Newmont Corporation
NYSE:NEM
12.1
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
167.1
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.7
38%
0.4
CA
Barrick Mining Corp
F:ABR0
11.8
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
11.8
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
52.1
28%
1.9