CNMC Goldmine Holdings Ltd
SGX:5TP

Watchlist Manager
CNMC Goldmine Holdings Ltd Logo
CNMC Goldmine Holdings Ltd
SGX:5TP
Watchlist
Price: 1.16 SGD -4.13% Market Closed
Market Cap: 472.9m SGD

Relative Value

The Relative Value of one 5TP stock under the Base Case scenario is 0.67 SGD. Compared to the current market price of 1.16 SGD, CNMC Goldmine Holdings Ltd is Overvalued by 43%.

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.

5TP Relative Value
Base Case
0.67 SGD
Overvaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
55
Median 3Y
1.6
Median 5Y
1.8
Industry
2.2
vs History
39
vs Industry
21
Median 3Y
15.4
Median 5Y
15.4
Industry
20.1
vs History
20
vs Industry
26
Median 3Y
4.8
Median 5Y
5.7
Industry
11.9
vs History
19
vs Industry
19
Median 3Y
7.4
Median 5Y
7.4
Industry
19.4
vs History
0
vs Industry
30
Median 3Y
1.6
Median 5Y
1.6
Industry
2.4
vs History
0
vs Industry
60
Median 3Y
1.3
Median 5Y
1.5
Industry
2.6
vs History
0
vs Industry
69
Median 3Y
1.9
Median 5Y
2.2
Industry
8.9
vs History
23
vs Industry
28
Median 3Y
4.4
Median 5Y
6
Industry
13.3
vs History
39
vs Industry
26
Median 3Y
6.9
Median 5Y
6.9
Industry
16
vs History
11
vs Industry
29
Median 3Y
3.9
Median 5Y
4.7
Industry
13.1
vs History
14
vs Industry
20
Median 3Y
5.9
Median 5Y
5.9
Industry
17.7
vs History
0
vs Industry
29
Median 3Y
1.4
Median 5Y
1.4
Industry
2.1

Multiples Across Competitors

5TP Competitors Multiples
CNMC Goldmine Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
CNMC Goldmine Holdings Ltd
SGX:5TP
470.1m SGD 4.1 17.2 7.5 9.2
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 87.8 249.3 179.5 201.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
137.9B CAD 9.4 28.7 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
SG
CNMC Goldmine Holdings Ltd
SGX:5TP
Average EV/EBITDA: 2 214.6
7.5
N/A N/A
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
SG
CNMC Goldmine Holdings Ltd
SGX:5TP
Average EV/EBIT: 2 542
9.2
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