Ascot Resources Ltd
TSX:AOT

Watchlist Manager
Ascot Resources Ltd Logo
Ascot Resources Ltd
TSX:AOT
Watchlist
Price: 0.09 CAD Market Closed
Market Cap: 133.6m CAD

Relative Value

The Relative Value of one AOT stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.09 CAD, Ascot Resources Ltd 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.

AOT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
34
Median 3Y
0
Median 5Y
0
Industry
1.8
Forward
0.9
vs History
vs Industry
Median 3Y
-69.8
Median 5Y
-128.1
Industry
16
Forward
3
vs History
vs Industry
Median 3Y
-76.1
Median 5Y
-119.5
Industry
9.4
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-8
Industry
15.8
vs History
96
vs Industry
81
Median 3Y
2.2
Median 5Y
2.9
Industry
1.6
vs History
17
vs Industry
32
Median 3Y
0
Median 5Y
0
Industry
2.1
Forward
1
vs History
17
vs Industry
2
Median 3Y
0
Median 5Y
0
Industry
7.2
vs History
vs Industry
Median 3Y
-110.4
Median 5Y
-160.8
Industry
10.4
Forward
4
vs History
vs Industry
Median 3Y
-100.8
Median 5Y
-143.3
Industry
13.3
Forward
2.2
vs History
vs Industry
Median 3Y
-78.7
Median 5Y
-111.7
Industry
10.8
vs History
vs Industry
Median 3Y
-5
Median 5Y
-7.1
Industry
14.4
vs History
96
vs Industry
82
Median 3Y
1.5
Median 5Y
2
Industry
1.4

Multiples Across Competitors

AOT Competitors Multiples
Ascot Resources Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Ascot Resources Ltd
TSX:AOT
133.6m CAD 8.7 -4.2 -37.2 -21.8
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 511.1 35 824.8 19 763.5 22 679.9
ZA
Gold Fields Ltd
JSE:GFI
393.2B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
157.7B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
489.3B CNY 1.6 13.6 11.5 11.5
US
Newmont Corporation
NYSE:NEM
65.2B USD 3.3 12.9 7.2 9.9
CA
Agnico Eagle Mines Ltd
TSX:AEM
83.6B CAD 6.8 25.8 11.4 16.2
CA
Wheaton Precious Metals Corp
TSX:WPM
55.7B CAD 27.8 65.5 38.9 52.4
CA
Barrick Gold Corp
TSX:ABX
49.5B CAD 2.7 15.5 5.4 7.5
CA
Franco-Nevada Corp
TSX:FNV
44B CAD 26.1 51.8 29.6 38.2
RU
Polyus PAO
MOEX:PLZL
2.4T RUB 3.4 7.8 6 6.6
P/E Multiple
Earnings Growth PEG
CA
Ascot Resources Ltd
TSX:AOT
Average P/E: 4 502.2
Negative Multiple: -4.2
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
35 824.8
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
13.6
17%
0.8
US
Newmont Corporation
NYSE:NEM
12.9
15%
0.9
CA
Agnico Eagle Mines Ltd
TSX:AEM
25.8
9%
2.9
CA
Wheaton Precious Metals Corp
TSX:WPM
65.5
20%
3.3
CA
Barrick Gold Corp
TSX:ABX
15.5
15%
1
CA
Franco-Nevada Corp
TSX:FNV
51.8
21%
2.5
RU
Polyus PAO
MOEX:PLZL
7.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Ascot Resources Ltd
TSX:AOT
Average EV/EBITDA: 2 484.2
Negative Multiple: -37.2
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 763.5
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
17%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
27%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
11.5
26%
0.4
US
Newmont Corporation
NYSE:NEM
7.2
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.4
9%
1.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.9
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.4
16%
0.3
CA
Franco-Nevada Corp
TSX:FNV
29.6
17%
1.7
RU
Polyus PAO
MOEX:PLZL
6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Ascot Resources Ltd
TSX:AOT
Average EV/EBIT: 2 852.8
Negative Multiple: -21.8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 679.9
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
34%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
11.5
19%
0.6
US
Newmont Corporation
NYSE:NEM
9.9
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.2
12%
1.3
CA
Wheaton Precious Metals Corp
TSX:WPM
52.4
16%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.5
14%
0.5
CA
Franco-Nevada Corp
TSX:FNV
38.2
14%
2.7
RU
Polyus PAO
MOEX:PLZL
6.6
N/A N/A