Barrick Gold Corp
TSX:ABX

Watchlist Manager
Barrick Gold Corp Logo
Barrick Gold Corp
TSX:ABX
Watchlist
Price: 24.94 CAD -0.44% Market Closed
Market Cap: 43.1B CAD

Relative Value

The Relative Value of one ABX stock under the Base Case scenario is 41.06 CAD. Compared to the current market price of 24.94 CAD, Barrick Gold Corp is Undervalued by 39%.

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.

ABX Relative Value
Base Case
41.06 CAD
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
46
Median 3Y
2.6
Median 5Y
2.7
Industry
1.8
Forward
2.1
vs History
76
vs Industry
15
Median 3Y
19.9
Median 5Y
15.8
Industry
15.9
Forward
11
vs History
87
vs Industry
20
Median 3Y
8
Median 5Y
7.7
Industry
9.5
vs History
49
vs Industry
9
Median 3Y
25.7
Median 5Y
21.2
Industry
15.8
vs History
69
vs Industry
44
Median 3Y
1.3
Median 5Y
1.4
Industry
1.6
vs History
85
vs Industry
46
Median 3Y
2.6
Median 5Y
2.7
Industry
2.2
Forward
2.1
vs History
95
vs Industry
39
Median 3Y
8.2
Median 5Y
8
Industry
7.1
vs History
82
vs Industry
24
Median 3Y
5.9
Median 5Y
5.7
Industry
10.1
Forward
4.3
vs History
93
vs Industry
21
Median 3Y
9.8
Median 5Y
9.3
Industry
12.9
Forward
5.4
vs History
85
vs Industry
23
Median 3Y
8.1
Median 5Y
8
Industry
10.8
vs History
66
vs Industry
9
Median 3Y
37.8
Median 5Y
23.8
Industry
13.8
vs History
76
vs Industry
55
Median 3Y
0.8
Median 5Y
0.8
Industry
1.4

Multiples Across Competitors

ABX Competitors Multiples
Barrick Gold Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Barrick Gold Corp
TSX:ABX
42.9B CAD 2.3 13.2 4.7 6.4
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 878.3 36 967.8 20 394.1 23 403.5
ZA
Gold Fields Ltd
JSE:GFI
328.7B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
160B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
463B CNY 1.5 12.9 11 11
US
Newmont Corporation
NYSE:NEM
56.1B USD 2.9 11.1 6.3 8.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
74.8B CAD 6 22.7 10 14.2
CA
Wheaton Precious Metals Corp
TSX:WPM
49.8B CAD 24.5 57.7 34.1 46
CA
Franco-Nevada Corp
TSX:FNV
42.9B CAD 25.1 49.8 28.4 36.6
RU
Polyus PAO
MOEX:PLZL
2.3T RUB 3.3 7.6 5.9 6.5
ZA
DRDGOLD Ltd
JSE:DRD
21.7B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
CA
Barrick Gold Corp
TSX:ABX
Average P/S: 1 493
2.3
10%
0.2
RU
P
Polyus PJSC
LSE:PLZL
11 878.3
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
13%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
13%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
1.5
9%
0.2
US
Newmont Corporation
NYSE:NEM
2.9
0%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
6
7%
0.9
CA
Wheaton Precious Metals Corp
TSX:WPM
24.5
15%
1.6
CA
Franco-Nevada Corp
TSX:FNV
25.1
7%
3.6
RU
Polyus PAO
MOEX:PLZL
3.3
N/A N/A
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
12%
N/A
P/E Multiple
Earnings Growth PEG
CA
Barrick Gold Corp
TSX:ABX
Average P/E: 4 642.8
13.2
15%
0.9
RU
P
Polyus PJSC
LSE:PLZL
36 967.8
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
24%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
43%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.9
17%
0.8
US
Newmont Corporation
NYSE:NEM
11.1
13%
0.9
CA
Agnico Eagle Mines Ltd
TSX:AEM
22.7
9%
2.5
CA
Wheaton Precious Metals Corp
TSX:WPM
57.7
20%
2.9
CA
Franco-Nevada Corp
TSX:FNV
49.8
21%
2.4
RU
Polyus PAO
MOEX:PLZL
7.6
N/A N/A
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
29%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Barrick Gold Corp
TSX:ABX
Average EV/EBITDA: 2 561.8
4.7
11%
0.4
RU
P
Polyus PJSC
LSE:PLZL
20 394.1
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
6.3
4%
1.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
10
4%
2.5
CA
Wheaton Precious Metals Corp
TSX:WPM
34.1
14%
2.4
CA
Franco-Nevada Corp
TSX:FNV
28.4
15%
1.9
RU
Polyus PAO
MOEX:PLZL
5.9
N/A N/A
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
34%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Barrick Gold Corp
TSX:ABX
Average EV/EBIT: 2 941.6
6.4
14%
0.5
RU
P
Polyus PJSC
LSE:PLZL
23 403.5
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
8.5
5%
1.7
CA
Agnico Eagle Mines Ltd
TSX:AEM
14.2
10%
1.4
CA
Wheaton Precious Metals Corp
TSX:WPM
46
16%
2.9
CA
Franco-Nevada Corp
TSX:FNV
36.6
13%
2.8
RU
Polyus PAO
MOEX:PLZL
6.5
N/A N/A
ZA
D
DRDGOLD Ltd
JSE:DRD
Not Available
38%
N/A