Polyus PAO
MOEX:PLZL

Watchlist Manager
Polyus PAO Logo
Polyus PAO
MOEX:PLZL
Watchlist
Price: 2 142 RUB 0.23% Market Closed
Market Cap: 2.9T RUB

Relative Value

The Relative Value of one PLZL stock under the Base Case scenario is hidden RUB. Compared to the current market price of 2 142 RUB, Polyus PAO 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.

PLZL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
42
Median 3Y
33.6
Median 5Y
37.2
Industry
2
vs History
88
vs Industry
24
Median 3Y
80.5
Median 5Y
85.4
Industry
18.8
vs History
93
vs Industry
23
Median 3Y
59.3
Median 5Y
69.1
Industry
11.1
vs History
79
vs Industry
23
Median 3Y
26
Median 5Y
122
Industry
18.3
vs History
93
vs Industry
2
Median 3Y
34.9
Median 5Y
39.2
Industry
2.1
vs History
88
vs Industry
39
Median 3Y
34.3
Median 5Y
37.3
Industry
2.4
vs History
88
vs Industry
42
Median 3Y
48.9
Median 5Y
53.2
Industry
8.2
vs History
88
vs Industry
22
Median 3Y
48.8
Median 5Y
54.4
Industry
12.1
vs History
88
vs Industry
23
Median 3Y
55
Median 5Y
60.9
Industry
14.9
vs History
93
vs Industry
23
Median 3Y
60.9
Median 5Y
69.6
Industry
12.3
vs History
93
vs Industry
15
Median 3Y
105.9
Median 5Y
107.6
Industry
16.8
vs History
88
vs Industry
20
Median 3Y
22.4
Median 5Y
24.1
Industry
1.9

Multiples Across Competitors

PLZL Competitors Multiples
Polyus PAO Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
RU
Polyus PAO
MOEX:PLZL
2.9T RUB 3.9 8.7 6.5 7.1
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 322.6 35 238.1 19 439.8 22 308.5
ZA
Gold Fields Ltd
JSE:GFI
617.7B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
200.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
832.4B CNY 2.5 18.3 16.3 16.3
US
Newmont Corporation
NYSE:NEM
98.1B USD 4.6 13.7 8.2 10.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
116.8B CAD 7.9 24.3 11.9 15.6
AU
Greatland Gold PLC
ASX:GGP
110.8B AUD 57.4 163.1 117.5 131.9
CA
Barrick Mining Corp
F:ABR0
60.3B EUR 4.8 19.6 8.4 10.7
CA
Barrick Gold Corp
TSX:ABX
95.5B CAD 4.7 19.1 8.2 10.4
CA
Wheaton Precious Metals Corp
TSX:WPM
67.7B CAD 26.5 48.5 35.3 45
P/S Multiple
Revenue Growth P/S to Growth
RU
Polyus PAO
MOEX:PLZL
Average P/S: 1 270.5
3.9
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
11 322.6
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
24%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
13%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
2.5
13%
0.2
US
Newmont Corporation
NYSE:NEM
4.6
11%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
7.9
17%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
57.4
-11%
N/A
CA
Barrick Mining Corp
F:ABR0
4.8
15%
0.3
CA
Barrick Gold Corp
TSX:ABX
4.7
15%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
26.5
23%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Polyus PAO
MOEX:PLZL
Average EV/EBITDA: 2 183.6
6.5
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 439.8
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
25%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
33%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.3
27%
0.6
US
Newmont Corporation
NYSE:NEM
8.2
13%
0.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.9
26%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
117.5
-5%
N/A
CA
Barrick Mining Corp
F:ABR0
8.4
21%
0.4
CA
Barrick Gold Corp
TSX:ABX
8.2
21%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
35.3
21%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Polyus PAO
MOEX:PLZL
Average EV/EBIT: 2 506.2
7.1
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 308.5
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
26%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
37%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.3
20%
0.8
US
Newmont Corporation
NYSE:NEM
10.5
14%
0.7
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.6
32%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
131.9
-3%
N/A
CA
Barrick Mining Corp
F:ABR0
10.7
26%
0.4
CA
Barrick Gold Corp
TSX:ABX
10.4
26%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
45
19%
2.4