West African Resources Ltd
ASX:WAF

Watchlist Manager
West African Resources Ltd Logo
West African Resources Ltd
ASX:WAF
Watchlist
Price: 3.31 AUD 1.22% Market Closed
Market Cap: 3.8B 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 3.31 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
3
vs Industry
42
Median 3Y
2.2
Median 5Y
2
Industry
2.2
Forward
2.5
vs History
9
vs Industry
19
Median 3Y
8.4
Median 5Y
7.4
Industry
19.5
Forward
6.9
vs History
12
vs Industry
17
Median 3Y
7.9
Median 5Y
5.9
Industry
11.5
vs History
vs Industry
13
Median 3Y
-9.7
Median 5Y
8.9
Industry
18.9
vs History
22
vs Industry
31
Median 3Y
1.6
Median 5Y
2
Industry
2.3
vs History
1
vs Industry
42
Median 3Y
2.1
Median 5Y
1.9
Industry
2.6
Forward
2.6
vs History
3
vs Industry
38
Median 3Y
4.7
Median 5Y
3.9
Industry
8.7
vs History
3
vs Industry
20
Median 3Y
5.5
Median 5Y
4.2
Industry
12.8
Forward
4.2
vs History
3
vs Industry
22
Median 3Y
5.5
Median 5Y
4.2
Industry
15.4
Forward
4.8
vs History
11
vs Industry
19
Median 3Y
7.9
Median 5Y
5.9
Industry
12.9
vs History
vs Industry
12
Median 3Y
-13.5
Median 5Y
-7
Industry
17.5
vs History
20
vs Industry
33
Median 3Y
1.3
Median 5Y
1.7
Industry
2

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
3.8B AUD 4.4 11.5 9 9
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 584.4 36 053 19 889.4 22 824.4
ZA
Gold Fields Ltd
JSE:GFI
668.8B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
211.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
989.2B CNY 3 21.7 17.6 17.6
US
Newmont Corporation
NYSE:NEM
118.9B USD 5.5 16.5 10 12.7
AU
Greatland Gold PLC
ASX:GGP
152.3B AUD 79.4 225.5 162.4 182.3
CA
Agnico Eagle Mines Ltd
TSX:AEM
133.5B CAD 9.1 27.8 13.7 18
CA
Barrick Mining Corp
F:ABR0
69B EUR 5.5 22.4 9.6 12.2
CA
Barrick Gold Corp
TSX:ABX
112.2B CAD 5.5 22.5 9.6 12.3
CA
Wheaton Precious Metals Corp
TSX:WPM
78.9B CAD 31 56.6 41.4 52.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
West African Resources Ltd
ASX:WAF
Average EV/EBITDA: 2 240.3
9
74%
0.1
RU
P
Polyus PJSC
LSE:PLZL
19 889.4
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
17.6
34%
0.5
US
Newmont Corporation
NYSE:NEM
10
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
162.4
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.7
28%
0.5
CA
Barrick Mining Corp
F:ABR0
9.6
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.6
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
41.4
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
West African Resources Ltd
ASX:WAF
Average EV/EBIT: 2 571.2
9
69%
0.1
RU
P
Polyus PJSC
LSE:PLZL
22 824.4
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
17.6
28%
0.6
US
Newmont Corporation
NYSE:NEM
12.7
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
182.3
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
18
37%
0.5
CA
Barrick Mining Corp
F:ABR0
12.2
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
12.3
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
52.8
28%
1.9