West African Resources Ltd
ASX:WAF

Watchlist Manager
West African Resources Ltd Logo
West African Resources Ltd
ASX:WAF
Watchlist
Price: 2.16 AUD -2.7%
Market Cap: 2.5B AUD

Relative Value

The Relative Value of one WAF stock under the Base Case scenario is 4.84 AUD. Compared to the current market price of 2.16 AUD, West African Resources Ltd is Undervalued by 55%.

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
Base Case
4.84 AUD
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
42
Median 3Y
1.8
Median 5Y
2
Industry
1.8
Forward
1.8
vs History
17
vs Industry
19
Median 3Y
6.8
Median 5Y
7.3
Industry
16.1
Forward
5.6
vs History
23
vs Industry
17
Median 3Y
6.5
Median 5Y
5.8
Industry
9.6
vs History
39
vs Industry
13
Median 3Y
7.8
Median 5Y
13.7
Industry
16
vs History
47
vs Industry
31
Median 3Y
1.6
Median 5Y
2
Industry
1.6
vs History
17
vs Industry
42
Median 3Y
1.5
Median 5Y
1.9
Industry
2.2
Forward
1.8
vs History
14
vs Industry
38
Median 3Y
3.4
Median 5Y
3.6
Industry
7.3
vs History
14
vs Industry
20
Median 3Y
3.9
Median 5Y
4.1
Industry
10.4
Forward
3.1
vs History
14
vs Industry
22
Median 3Y
3.9
Median 5Y
4.1
Industry
13.2
Forward
3.5
vs History
23
vs Industry
19
Median 3Y
6.5
Median 5Y
5.8
Industry
11
vs History
vs Industry
12
Median 3Y
-11.4
Median 5Y
-4.3
Industry
14.6
vs History
47
vs Industry
33
Median 3Y
1.3
Median 5Y
1.7
Industry
1.4

Multiples Across Competitors

WAF Competitors Multiples
West African Resources Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
West African Resources Ltd
ASX:WAF
2.5B AUD 3.4 11 7.5 7.5
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 511.7 35 826.9 19 764.6 22 681.2
ZA
Gold Fields Ltd
JSE:GFI
393.1B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
160.1B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
493.8B CNY 1.6 13.7 11.6 11.6
US
Newmont Corporation
NYSE:NEM
65.3B USD 3.3 12.9 7.2 9.9
CA
Agnico Eagle Mines Ltd
TSX:AEM
84.4B CAD 6.9 26.1 11.5 16.4
CA
Wheaton Precious Metals Corp
TSX:WPM
56.6B CAD 28.4 66.8 39.7 53.5
CA
Barrick Gold Corp
TSX:ABX
49.7B CAD 2.7 15.6 5.5 7.6
CA
Franco-Nevada Corp
TSX:FNV
44.4B CAD 26.5 52.5 30 38.7
RU
Polyus PAO
MOEX:PLZL
2.4T RUB 3.5 7.9 6.1 6.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
West African Resources Ltd
ASX:WAF
Average EV/EBITDA: 2 209.3
7.5
52%
0.1
RU
P
Polyus PJSC
LSE:PLZL
19 764.6
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
17%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
27%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
11.6
26%
0.4
US
Newmont Corporation
NYSE:NEM
7.2
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.5
9%
1.3
CA
Wheaton Precious Metals Corp
TSX:WPM
39.7
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.5
16%
0.3
CA
Franco-Nevada Corp
TSX:FNV
30
17%
1.8
RU
Polyus PAO
MOEX:PLZL
6.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
West African Resources Ltd
ASX:WAF
Average EV/EBIT: 2 537
7.5
40%
0.2
RU
P
Polyus PJSC
LSE:PLZL
22 681.2
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
18%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
34%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
11.6
19%
0.6
US
Newmont Corporation
NYSE:NEM
9.9
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.4
12%
1.4
CA
Wheaton Precious Metals Corp
TSX:WPM
53.5
16%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.6
14%
0.5
CA
Franco-Nevada Corp
TSX:FNV
38.7
14%
2.8
RU
Polyus PAO
MOEX:PLZL
6.7
N/A N/A