West African Resources Ltd
ASX:WAF

Watchlist Manager
West African Resources Ltd Logo
West African Resources Ltd
ASX:WAF
Watchlist
Price: 2.74 AUD -0.72% Market Closed
Market Cap: 3.1B AUD

Relative Value

The Relative Value of one WAF stock under the Base Case scenario is hidden AUD. Compared to the current market price of 2.74 AUD, West African 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.

WAF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
42
Median 3Y
2.1
Median 5Y
2
Industry
2
Forward
2.1
vs History
26
vs Industry
19
Median 3Y
8
Median 5Y
7.4
Industry
18.8
Forward
5.8
vs History
20
vs Industry
17
Median 3Y
7.6
Median 5Y
5.9
Industry
11.1
vs History
vs Industry
13
Median 3Y
5.2
Median 5Y
9
Industry
18.3
vs History
39
vs Industry
31
Median 3Y
1.6
Median 5Y
2
Industry
2.1
vs History
11
vs Industry
42
Median 3Y
2
Median 5Y
1.9
Industry
2.4
Forward
2.2
vs History
14
vs Industry
38
Median 3Y
4.7
Median 5Y
3.9
Industry
8.2
vs History
14
vs Industry
20
Median 3Y
5.3
Median 5Y
4.2
Industry
12.1
Forward
3.6
vs History
14
vs Industry
22
Median 3Y
5.3
Median 5Y
4.2
Industry
14.9
Forward
4.1
vs History
20
vs Industry
19
Median 3Y
7.6
Median 5Y
5.9
Industry
12.3
vs History
vs Industry
12
Median 3Y
-13.5
Median 5Y
-6.2
Industry
16.8
vs History
47
vs Industry
33
Median 3Y
1.3
Median 5Y
1.7
Industry
1.9

Multiples Across Competitors

WAF Competitors Multiples
West African 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
West African Resources Ltd
ASX:WAF
3.1B AUD 3.6 9.5 7.5 7.5
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 225.8 34 936.9 19 273.6 22 117.8
ZA
Gold Fields Ltd
JSE:GFI
632.5B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
202.4B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
808B CNY 2.5 17.7 15.9 15.9
US
Newmont Corporation
NYSE:NEM
101.5B USD 4.7 14.1 8.5 10.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
115.9B CAD 7.9 24.3 11.9 15.6
AU
Greatland Gold PLC
ASX:GGP
106.8B AUD 55.5 157.6 113.5 127.4
CA
Barrick Gold Corp
TSX:ABX
95.3B CAD 4.7 19.2 8.2 10.5
CA
Barrick Mining Corp
F:ABR0
58.7B EUR 4.7 19.1 8.2 10.4
CA
Wheaton Precious Metals Corp
TSX:WPM
67.9B CAD 26.8 49 35.6 45.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
West African Resources Ltd
ASX:WAF
Average EV/EBITDA: 2 164.8
7.5
72%
0.1
RU
P
Polyus PJSC
LSE:PLZL
19 273.6
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
15.9
33%
0.5
US
Newmont Corporation
NYSE:NEM
8.5
24%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.9
27%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
113.5
-5%
N/A
CA
Barrick Gold Corp
TSX:ABX
8.2
33%
0.2
CA
Barrick Mining Corp
F:ABR0
8.2
33%
0.2
CA
Wheaton Precious Metals Corp
TSX:WPM
35.6
32%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
West African Resources Ltd
ASX:WAF
Average EV/EBIT: 2 484.6
7.5
67%
0.1
RU
P
Polyus PJSC
LSE:PLZL
22 117.8
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
15.9
27%
0.6
US
Newmont Corporation
NYSE:NEM
10.8
30%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.6
36%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
127.4
-3%
N/A
CA
Barrick Gold Corp
TSX:ABX
10.5
43%
0.2
CA
Barrick Mining Corp
F:ABR0
10.4
43%
0.2
CA
Wheaton Precious Metals Corp
TSX:WPM
45.4
28%
1.6