Hochschild Mining PLC
LSE:HOC

Watchlist Manager
Hochschild Mining PLC Logo
Hochschild Mining PLC
LSE:HOC
Watchlist
Price: 279.6 GBX -3.45% Market Closed
Market Cap: 1.4B GBX

Relative Value

The Relative Value of one HOC stock under the Base Case scenario is 796.3 GBX. Compared to the current market price of 279.6 GBX, Hochschild Mining PLC is Undervalued by 65%.

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.

HOC Relative Value
Base Case
796.3 GBX
Undervaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
48
Median 3Y
1
Median 5Y
1.3
Industry
1.8
Forward
0
vs History
39
vs Industry
4
Median 3Y
12.4
Median 5Y
17.9
Industry
16.6
Forward
0.1
vs History
22
vs Industry
18
Median 3Y
4.2
Median 5Y
4.2
Industry
9.8
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-1.8
Industry
16.4
vs History
0
vs Industry
22
Median 3Y
1.1
Median 5Y
1.4
Industry
1.7
vs History
38
vs Industry
28
Median 3Y
18.8
Median 5Y
16.4
Industry
2.2
Forward
0.1
vs History
38
vs Industry
6
Median 3Y
61.5
Median 5Y
47.2
Industry
7.6
vs History
47
vs Industry
3
Median 3Y
52
Median 5Y
42.3
Industry
10.8
Forward
0.3
vs History
47
vs Industry
2
Median 3Y
116.4
Median 5Y
72.2
Industry
13.8
Forward
0.4
vs History
47
vs Industry
3
Median 3Y
80.9
Median 5Y
50.8
Industry
11.2
vs History
0
vs Industry
Median 3Y
-113.4
Median 5Y
-59.9
Industry
15
vs History
23
vs Industry
8
Median 3Y
12.2
Median 5Y
11.6
Industry
1.5

Multiples Across Competitors

HOC Competitors Multiples
Hochschild Mining PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Hochschild Mining PLC
LSE:HOC
1.4B GBP 2 19.9 42.3 72.3
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 643.7 36 237.6 19 991.2 22 941.2
ZA
Gold Fields Ltd
JSE:GFI
402.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
164.5B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
533.9B CNY 1.7 14.8 12.4 12.4
US
Newmont Corporation
NYSE:NEM
73.6B USD 3.7 14.5 8.1 11.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
87.4B CAD 7.2 27 12 16.9
AU
Greatland Gold PLC
ASX:GGP
91.2B AUD 5 372.4 5 162 -3 884.9 -3 132.6
CA
Wheaton Precious Metals Corp
TSX:WPM
58.5B CAD 29.3 68.9 41 55.2
CA
Barrick Gold Corp
TSX:ABX
51.3B CAD 2.8 16.1 5.7 7.8
RU
Polyus PAO
MOEX:PLZL
2.7T RUB 3.9 9 6.7 7.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Hochschild Mining PLC
LSE:HOC
Average EV/EBITDA: 2 514.9
42.3
16%
2.6
RU
P
Polyus PJSC
LSE:PLZL
19 991.2
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
8.1
6%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
12
9%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 884.9 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
41
18%
2.3
CA
Barrick Gold Corp
TSX:ABX
5.7
16%
0.4
RU
Polyus PAO
MOEX:PLZL
6.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Hochschild Mining PLC
LSE:HOC
Average EV/EBIT: 2 890.6
72.3
26%
2.8
RU
P
Polyus PJSC
LSE:PLZL
22 941.2
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
12.4
19%
0.7
US
Newmont Corporation
NYSE:NEM
11.1
7%
1.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.9
12%
1.4
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 132.6 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
55.2
16%
3.5
CA
Barrick Gold Corp
TSX:ABX
7.8
14%
0.6
RU
Polyus PAO
MOEX:PLZL
7.4
N/A N/A