Greatland Gold PLC
LSE:GGP

Watchlist Manager
Greatland Gold PLC Logo
Greatland Gold PLC
LSE:GGP
Watchlist
Price: 327 GBX -1.51% Market Closed
Market Cap: 2.2B GBX

Relative Value

The Relative Value of one GGP stock under the Base Case scenario is 186.47 GBX. Compared to the current market price of 327 GBX, Greatland Gold PLC is Overvalued by 43%.

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.

GGP Relative Value
Base Case
186.47 GBX
Overvaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
1.8
Forward
4.9
vs History
0
vs Industry
Median 3Y
-59.3
Median 5Y
-85.3
Industry
16.4
Forward
34.2
vs History
vs Industry
Median 3Y
-114.9
Median 5Y
-168.2
Industry
9.7
vs History
vs Industry
Median 3Y
-32.7
Median 5Y
-57.2
Industry
16.2
vs History
87
vs Industry
1
Median 3Y
18.4
Median 5Y
28.5
Industry
1.7
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.1
Forward
4.7
vs History
0
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
vs Industry
Median 3Y
-77.1
Median 5Y
-153.4
Industry
10.6
Forward
9.4
vs History
vs Industry
Median 3Y
-73.4
Median 5Y
-128.7
Industry
13.5
Forward
11.7
vs History
vs Industry
Median 3Y
-114.7
Median 5Y
-179.1
Industry
11
vs History
vs Industry
Median 3Y
-42.4
Median 5Y
-62.5
Industry
14.6
vs History
77
vs Industry
6
Median 3Y
16.2
Median 5Y
21.2
Industry
1.4

Multiples Across Competitors

GGP Competitors Multiples
Greatland Gold PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Greatland Gold PLC
LSE:GGP
2.2B GBP 263.7 253.4 -184.7 -148.9
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 547.7 35 938.9 19 826.4 22 752.1
ZA
Gold Fields Ltd
JSE:GFI
386.5B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
157.7B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
532.9B CNY 1.7 14.8 12.4 12.4
US
Newmont Corporation
NYSE:NEM
67.1B USD 3.4 13.2 7.4 10.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
82.1B CAD 6.8 25.5 11.3 16
AU
Greatland Gold PLC
ASX:GGP
90.2B AUD 5 225.9 5 021.2 -3 778.8 -3 047.1
CA
Wheaton Precious Metals Corp
TSX:WPM
56.4B CAD 28.4 67 39.8 53.6
CA
Barrick Gold Corp
TSX:ABX
50.2B CAD 2.8 15.9 5.6 7.7
RU
Polyus PAO
MOEX:PLZL
2.7T RUB 3.8 8.7 6.6 7.2
P/S Multiple
Revenue Growth P/S to Growth
UK
Greatland Gold PLC
LSE:GGP
Average P/S: 1 898.2
263.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
11 547.7
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
13%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
13%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
1.7
9%
0.2
US
Newmont Corporation
NYSE:NEM
3.4
1%
3.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
6.8
7%
1
AU
G
Greatland Gold PLC
ASX:GGP
5 225.9
N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
28.4
15%
1.9
CA
Barrick Gold Corp
TSX:ABX
2.8
10%
0.3
RU
Polyus PAO
MOEX:PLZL
3.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Greatland Gold PLC
LSE:GGP
Average EV/EBITDA: 2 844.2
Negative Multiple: -184.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 826.4
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
12.4
26%
0.5
US
Newmont Corporation
NYSE:NEM
7.4
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.3
9%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 778.8 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
39.8
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.6
16%
0.3
RU
Polyus PAO
MOEX:PLZL
6.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Greatland Gold PLC
LSE:GGP
Average EV/EBIT: 3 265.6
Negative Multiple: -148.9
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 752.1
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
12.4
19%
0.7
US
Newmont Corporation
NYSE:NEM
10.1
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
16
12%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 047.1 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
53.6
16%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.7
14%
0.5
RU
Polyus PAO
MOEX:PLZL
7.2
N/A N/A