Polyus PAO
MOEX:PLZL

Watchlist Manager
Polyus PAO Logo
Polyus PAO
MOEX:PLZL
Watchlist
Price: 2 438.2 RUB 0.09% Market Closed
Market Cap: 3.3T 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 2 438.2 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
82
vs Industry
42
Median 3Y
33.6
Median 5Y
36.4
Industry
2.1
vs History
82
vs Industry
24
Median 3Y
80.5
Median 5Y
83.2
Industry
19.3
vs History
82
vs Industry
23
Median 3Y
59.3
Median 5Y
68.8
Industry
11.2
vs History
73
vs Industry
23
Median 3Y
26
Median 5Y
119.1
Industry
18.5
vs History
87
vs Industry
2
Median 3Y
34.9
Median 5Y
37.6
Industry
2.2
vs History
82
vs Industry
39
Median 3Y
34.3
Median 5Y
37.1
Industry
2.5
vs History
82
vs Industry
42
Median 3Y
48.9
Median 5Y
53.2
Industry
8.5
vs History
82
vs Industry
22
Median 3Y
48.8
Median 5Y
53.9
Industry
12.6
vs History
82
vs Industry
23
Median 3Y
55
Median 5Y
59.9
Industry
15.2
vs History
87
vs Industry
23
Median 3Y
60.9
Median 5Y
68.6
Industry
12.6
vs History
85
vs Industry
15
Median 3Y
105.9
Median 5Y
107.2
Industry
16.9
vs History
82
vs Industry
20
Median 3Y
22.4
Median 5Y
24
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
3.3T RUB 4.4 9.9 7.3 8
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 804.4 36 737.6 20 267 23 257.7
ZA
Gold Fields Ltd
JSE:GFI
652.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
209.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
964.8B CNY 2.9 21.2 18.5 18.5
US
Newmont Corporation
NYSE:NEM
115.6B USD 5.4 16.1 9.7 12.4
AU
Greatland Gold PLC
ASX:GGP
150.2B AUD 78.3 222.4 160.2 179.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
126.8B CAD 8.7 26.5 13.1 17.1
CA
Barrick Gold Corp
TSX:ABX
109.3B CAD 5.4 22 9.4 12
CA
Barrick Mining Corp
F:ABR0
66.7B EUR 5.3 21.8 9.3 11.9
CA
Wheaton Precious Metals Corp
TSX:WPM
77B CAD 30.3 55.5 40.6 51.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
RU
Polyus PAO
MOEX:PLZL
Average EV/EBITDA: 2 281.7
7.3
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
20 267
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
31%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.5
34%
0.5
US
Newmont Corporation
NYSE:NEM
9.7
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
160.2
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.1
27%
0.5
CA
Barrick Gold Corp
TSX:ABX
9.4
33%
0.3
CA
Barrick Mining Corp
F:ABR0
9.3
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
40.6
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
RU
Polyus PAO
MOEX:PLZL
Average EV/EBIT: 2 618.8
8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
23 257.7
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
18.5
28%
0.7
US
Newmont Corporation
NYSE:NEM
12.4
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
179.8
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
17.1
38%
0.5
CA
Barrick Gold Corp
TSX:ABX
12
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.9
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
51.6
28%
1.8