Dynacor Group Inc
F:OA5

Watchlist Manager
Dynacor Group Inc Logo
Dynacor Group Inc
F:OA5
Watchlist
Price: 3.8 EUR Market Closed
Market Cap: 138.8m EUR

Relative Value

The Relative Value of one OA5 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 3.8 EUR, Dynacor Group Inc 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.

OA5 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
76
Median 3Y
0.4
Median 5Y
0.4
Industry
2.2
Forward
0.4
vs History
12
vs Industry
24
Median 3Y
7.3
Median 5Y
7.3
Industry
20.1
Forward
10.2
vs History
vs Industry
24
Median 3Y
8
Median 5Y
6.4
Industry
11.9
vs History
vs Industry
19
Median 3Y
13.2
Median 5Y
9
Industry
19.4
vs History
19
vs Industry
45
Median 3Y
1
Median 5Y
1
Industry
2.4
vs History
23
vs Industry
84
Median 3Y
0.3
Median 5Y
0.3
Industry
2.6
Forward
0.3
vs History
3
vs Industry
64
Median 3Y
2.3
Median 5Y
2.3
Industry
8.9
vs History
0
vs Industry
30
Median 3Y
3
Median 5Y
2.7
Industry
13.3
Forward
4.5
vs History
0
vs Industry
28
Median 3Y
3.4
Median 5Y
3.2
Industry
16
Forward
5.2
vs History
vs Industry
29
Median 3Y
4.8
Median 5Y
4.2
Industry
13.1
vs History
vs Industry
21
Median 3Y
7.8
Median 5Y
5.7
Industry
17.7
vs History
22
vs Industry
41
Median 3Y
0.9
Median 5Y
0.9
Industry
2.1

Multiples Across Competitors

OA5 Competitors Multiples
Dynacor Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Dynacor Group Inc
F:OA5
138.8m EUR 0.5 10.2 5.1 6
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 437.7 35 596.6 19 637.6 22 535.4
ZA
Gold Fields Ltd
JSE:GFI
731.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
227.5B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
995.9B CNY 3 21.9 17.7 17.7
US
Newmont Corporation
NYSE:NEM
124.5B USD 5.8 17.3 10.5 13.3
AU
Greatland Gold PLC
ASX:GGP
168.1B AUD 87.8 249.3 179.5 201.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
137.9B CAD 9.4 28.7 14.2 18.6
CA
Barrick Mining Corp
F:ABR0
71.3B EUR 5.7 23.1 9.9 12.6
CA
Barrick Gold Corp
TSX:ABX
114.4B CAD 5.6 22.9 9.8 12.5
CA
Wheaton Precious Metals Corp
TSX:WPM
85.5B CAD 33.6 61.3 44.9 57.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Dynacor Group Inc
F:OA5
Average EV/EBITDA: 2 214.4
5.1
25%
0.2
RU
P
Polyus PJSC
LSE:PLZL
19 637.6
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
17.7
34%
0.5
US
Newmont Corporation
NYSE:NEM
10.5
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
179.5
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
14.2
28%
0.5
CA
Barrick Mining Corp
F:ABR0
9.9
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.8
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
44.9
32%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Dynacor Group Inc
F:OA5
Average EV/EBIT: 2 541.6
6
18%
0.3
RU
P
Polyus PJSC
LSE:PLZL
22 535.4
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
17.7
28%
0.6
US
Newmont Corporation
NYSE:NEM
13.3
29%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
201.5
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
18.6
37%
0.5
CA
Barrick Mining Corp
F:ABR0
12.6
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
12.5
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
57.2
28%
2