Wheaton Precious Metals Corp
NYSE:WPM

Watchlist Manager
Wheaton Precious Metals Corp Logo
Wheaton Precious Metals Corp
NYSE:WPM
Watchlist
Price: 80.84 USD -0.33% Market Closed
Market Cap: 36.6B USD

Relative Value

The Relative Value of one WPM stock under the Base Case scenario is 28.24 USD. Compared to the current market price of 80.84 USD, Wheaton Precious Metals Corp is Overvalued 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.

WPM Relative Value
Base Case
28.24 USD
Overvaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
27
Median 3Y
21
Median 5Y
19.6
Industry
1.8
Forward
20.6
vs History
4
vs Industry
3
Median 3Y
35.5
Median 5Y
35.5
Industry
15.7
Forward
38
vs History
3
vs Industry
6
Median 3Y
28.8
Median 5Y
27
Industry
9.6
vs History
33
vs Industry
3
Median 3Y
41.8
Median 5Y
46
Industry
16
vs History
0
vs Industry
13
Median 3Y
3.1
Median 5Y
3.2
Industry
1.5
vs History
0
vs Industry
26
Median 3Y
20.4
Median 5Y
19.2
Industry
2.1
Forward
20.2
vs History
6
vs Industry
8
Median 3Y
37
Median 5Y
34.3
Industry
7
vs History
3
vs Industry
5
Median 3Y
29
Median 5Y
27
Industry
10.1
Forward
26.7
vs History
7
vs Industry
4
Median 3Y
41.6
Median 5Y
38.7
Industry
13
Forward
31.1
vs History
3
vs Industry
8
Median 3Y
28.2
Median 5Y
26.2
Industry
11
vs History
4
vs Industry
3
Median 3Y
40.2
Median 5Y
31.9
Industry
14.3
vs History
0
vs Industry
15
Median 3Y
3.3
Median 5Y
3.3
Industry
1.3

Multiples Across Competitors

WPM Competitors Multiples
Wheaton Precious Metals Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Wheaton Precious Metals Corp
NYSE:WPM
50.7B USD 28.5 69.3 36.7 49.1
RU
Polyus PJSC
LSE:PLZL
70.4T USD 12 134.3 37 764.5 20 833.5 23 907.9
ZA
Gold Fields Ltd
JSE:GFI
352.5B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
174.9B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
464B CNY 1.5 12.9 11 11
US
Newmont Corporation
NYSE:NEM
57.7B USD 2.9 11.4 6.4 8.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
77.2B CAD 6.3 23.6 10.5 14.8
CA
Franco-Nevada Corp
TSX:FNV
44B CAD 28.6 57.7 32.2 42.3
CA
Barrick Gold Corp
TSX:ABX
43.9B CAD 2.5 14.8 5.2 7.5
ZA
DRDGOLD Ltd
JSE:DRD
22.1B Zac 0 0 0 0
ZA
AngloGold Ashanti Ltd
NYSE:AU
20.2B USD 3.5 20.2 12.8 12.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Wheaton Precious Metals Corp
NYSE:WPM
Average EV/EBITDA: 2 618.5
36.7
14%
2.6
RU
P
Polyus PJSC
LSE:PLZL
20 833.5
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
19%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
11
26%
0.4
US
Newmont Corporation
NYSE:NEM
6.4
4%
1.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
10.5
4%
2.6
CA
Franco-Nevada Corp
TSX:FNV
32.2
15%
2.1
CA
Barrick Gold Corp
TSX:ABX
5.2
11%
0.5
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
34%
N/A
ZA
AngloGold Ashanti Ltd
NYSE:AU
12.8
34%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Wheaton Precious Metals Corp
NYSE:WPM
Average EV/EBIT: 3 006.8
49.1
16%
3.1
RU
P
Polyus PJSC
LSE:PLZL
23 907.9
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
19%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
30%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
11
18%
0.6
US
Newmont Corporation
NYSE:NEM
8.8
5%
1.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
14.8
10%
1.5
CA
Franco-Nevada Corp
TSX:FNV
42.3
13%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.5
14%
0.5
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
38%
N/A
ZA
AngloGold Ashanti Ltd
NYSE:AU
12.8
19%
0.7