Elemental Royalties Corp
OTC:ELEMF

Watchlist Manager
Elemental Royalties Corp Logo
Elemental Royalties Corp
OTC:ELEMF
Watchlist
Price: 15.79 USD -6.95% Market Closed
Market Cap: 3.1B USD

Relative Value

The Relative Value of one ELEMF stock under the Base Case scenario is hidden USD. Compared to the current market price of 15.79 USD, Elemental Royalties Corp 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.

ELEMF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
30
Median 3Y
38.7
Median 5Y
51.4
Industry
2.1
Forward
25
vs History
12
vs Industry
1
Median 3Y
-31.2
Median 5Y
-86.3
Industry
19.3
Forward
42.1
vs History
77
vs Industry
3
Median 3Y
92.3
Median 5Y
204.2
Industry
11.2
vs History
vs Industry
Median 3Y
-61.2
Median 5Y
-51.5
Industry
18.5
vs History
38
vs Industry
41
Median 3Y
3.7
Median 5Y
4.5
Industry
2.2
vs History
88
vs Industry
29
Median 3Y
39.7
Median 5Y
52.3
Industry
2.5
Forward
24.6
vs History
88
vs Industry
11
Median 3Y
76.8
Median 5Y
120.5
Industry
8.5
vs History
88
vs Industry
4
Median 3Y
100.5
Median 5Y
137.8
Industry
12.6
Forward
24.7
vs History
42
vs Industry
Median 3Y
-104.2
Median 5Y
-87.7
Industry
15.2
Forward
-331.7
vs History
77
vs Industry
4
Median 3Y
91.6
Median 5Y
209.7
Industry
12.6
vs History
7
vs Industry
0
Median 3Y
78.2
Median 5Y
-16.4
Industry
16.9
vs History
38
vs Industry
38
Median 3Y
3.4
Median 5Y
3.9
Industry
1.9

Multiples Across Competitors

ELEMF Competitors Multiples
Elemental Royalties Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Elemental Royalties Corp
OTC:ELEMF
1.4B USD 30.4 196.6 42.9 107.3
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 775.7 36 648.4 20 217.8 23 201.3
ZA
Gold Fields Ltd
JSE:GFI
642.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
201.9B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
938.7B CNY 2.9 20.7 18 18
US
Newmont Corporation
NYSE:NEM
110.5B USD 5.1 15.4 9.3 11.8
AU
Greatland Gold PLC
ASX:GGP
139.6B AUD 72.4 205.6 148.1 166.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
117.5B CAD 8.1 24.8 12.2 16
CA
Barrick Mining Corp
F:ABR0
62.4B EUR 5 20.4 8.7 11.1
CA
Barrick Gold Corp
TSX:ABX
102.1B CAD 5.1 20.7 8.9 11.3
CA
Wheaton Precious Metals Corp
TSX:WPM
73.5B CAD 29.2 53.4 39 49.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Elemental Royalties Corp
OTC:ELEMF
Average EV/EBITDA: 2 278.3
42.9
86%
0.5
RU
P
Polyus PJSC
LSE:PLZL
20 217.8
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
34%
0.5
US
Newmont Corporation
NYSE:NEM
9.3
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
148.1
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.2
27%
0.5
CA
Barrick Mining Corp
F:ABR0
8.7
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
8.9
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
39
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Elemental Royalties Corp
OTC:ELEMF
Average EV/EBIT: 2 621.4
107.3
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
23 201.3
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
28%
0.6
US
Newmont Corporation
NYSE:NEM
11.8
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
166.2
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
16
38%
0.4
CA
Barrick Mining Corp
F:ABR0
11.1
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
11.3
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
49.7
28%
1.8