Elemental Royalties Corp
OTC:ELEMF

Watchlist Manager
Elemental Royalties Corp Logo
Elemental Royalties Corp
OTC:ELEMF
Watchlist
Price: 19.95 USD -0.99% Market Closed
Market Cap: 3.9B 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 19.95 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
71
vs Industry
30
Median 3Y
38.7
Median 5Y
51.4
Industry
2.2
Forward
31.5
vs History
4
vs Industry
1
Median 3Y
-31.2
Median 5Y
-86.3
Industry
20.1
Forward
53.1
vs History
71
vs Industry
3
Median 3Y
92.3
Median 5Y
204.2
Industry
11.9
vs History
vs Industry
Median 3Y
-61.2
Median 5Y
-51.5
Industry
19.4
vs History
34
vs Industry
41
Median 3Y
3.7
Median 5Y
4.5
Industry
2.4
vs History
73
vs Industry
29
Median 3Y
39.7
Median 5Y
52.3
Industry
2.6
Forward
31.1
vs History
77
vs Industry
11
Median 3Y
76.8
Median 5Y
120.5
Industry
8.9
vs History
82
vs Industry
4
Median 3Y
100.5
Median 5Y
137.8
Industry
13.3
Forward
31.2
vs History
30
vs Industry
Median 3Y
-104.2
Median 5Y
-87.7
Industry
16
Forward
-419.4
vs History
71
vs Industry
4
Median 3Y
91.6
Median 5Y
209.7
Industry
13.1
vs History
4
vs Industry
0
Median 3Y
78.2
Median 5Y
-16.4
Industry
17.7
vs History
34
vs Industry
38
Median 3Y
3.4
Median 5Y
3.9
Industry
2.1

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
1.8B USD 38.3 247.7 54.3 135.7
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 437.7 35 596.6 19 637.6 22 535.4
ZA
Gold Fields Ltd
JSE:GFI
731.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
227.5B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
995.9B CNY 3 21.9 17.7 17.7
US
Newmont Corporation
NYSE:NEM
124.5B USD 5.8 17.3 10.5 13.3
AU
Greatland Gold PLC
ASX:GGP
168.1B AUD 87.8 249.2 179.5 201.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
137.9B CAD 9.4 28.8 14.2 18.6
CA
Barrick Mining Corp
F:ABR0
71.3B EUR 5.7 23.1 9.9 12.6
CA
Barrick Gold Corp
TSX:ABX
114.4B CAD 5.6 22.9 9.8 12.5
CA
Wheaton Precious Metals Corp
TSX:WPM
85.5B CAD 33.6 61.3 44.9 57.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Elemental Royalties Corp
OTC:ELEMF
Average EV/EBITDA: 2 219.8
54.3
86%
0.6
RU
P
Polyus PJSC
LSE:PLZL
19 637.6
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
30%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
17.7
34%
0.5
US
Newmont Corporation
NYSE:NEM
10.5
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
179.5
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
14.2
28%
0.5
CA
Barrick Mining Corp
F:ABR0
9.9
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.8
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
44.9
32%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Elemental Royalties Corp
OTC:ELEMF
Average EV/EBIT: 2 556
135.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 535.4
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
17.7
28%
0.6
US
Newmont Corporation
NYSE:NEM
13.3
29%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
201.5
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
18.6
37%
0.5
CA
Barrick Mining Corp
F:ABR0
12.6
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
12.5
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
57.2
28%
2