Avino Silver & Gold Mines Ltd
TSX:ASM

Watchlist Manager
Avino Silver & Gold Mines Ltd Logo
Avino Silver & Gold Mines Ltd
TSX:ASM
Watchlist
Price: 4.86 CAD 1.04% Market Closed
Market Cap: 682.8m CAD

Relative Value

The Relative Value of one ASM stock under the Base Case scenario is 3.59 CAD. Compared to the current market price of 4.86 CAD, Avino Silver & Gold Mines Ltd is Overvalued by 26%.

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.

ASM Relative Value
Base Case
3.59 CAD
Overvaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
38
Median 3Y
2.1
Median 5Y
2.6
Industry
1.8
Forward
6.2
vs History
38
vs Industry
3
Median 3Y
42.9
Median 5Y
20.9
Industry
16.1
Forward
32.3
vs History
31
vs Industry
7
Median 3Y
13.8
Median 5Y
15.4
Industry
9.6
vs History
0
vs Industry
Median 3Y
-6
Median 5Y
-9
Industry
15.9
vs History
0
vs Industry
28
Median 3Y
0.9
Median 5Y
1.1
Industry
1.6
vs History
17
vs Industry
39
Median 3Y
2
Median 5Y
2.6
Industry
2.1
Forward
5.9
vs History
23
vs Industry
21
Median 3Y
7.7
Median 5Y
8
Industry
7.3
vs History
23
vs Industry
8
Median 3Y
13
Median 5Y
13
Industry
10.5
Forward
13
vs History
26
vs Industry
7
Median 3Y
18.9
Median 5Y
8.9
Industry
13.3
Forward
17.7
vs History
28
vs Industry
8
Median 3Y
13.8
Median 5Y
15
Industry
11
vs History
9
vs Industry
2
Median 3Y
-5.5
Median 5Y
-7.5
Industry
14.4
vs History
0
vs Industry
29
Median 3Y
0.8
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

ASM Competitors Multiples
Avino Silver & Gold Mines Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Avino Silver & Gold Mines Ltd
TSX:ASM
688.6m CAD 6.9 38.4 18.6 21.4
ZA
Anglo American Platinum Ltd
JSE:AMS
196.5B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
114.9B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
83.7B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
62B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
MX
Fresnillo PLC
LSE:FRES
9.9B GBP 3.8 95.3 -20.5 -34.3
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
185.2B MXN 1.4 32.4 4.3 6.5
CY
Tharisa PLC
JSE:THA
5.2B Zac 0 0 0 0
RU
AK Alrosa PAO
MOEX:ALRS
351.3B RUB 1.4 16.6 5.5 10.9
CN
Sino-Platinum Metals Co Ltd
SSE:600459
11.8B CNY 0.2 20 16.8 16.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Avino Silver & Gold Mines Ltd
TSX:ASM
Average EV/EBITDA: 11.3
18.6
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
28%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
30%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
19%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
29%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
MX
Fresnillo PLC
LSE:FRES
Negative Multiple: -20.5
5%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
4.3
2%
2.2
CY
T
Tharisa PLC
JSE:THA
Not Available
5%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
5.5
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
16.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Avino Silver & Gold Mines Ltd
TSX:ASM
Average EV/EBIT: 13.9
21.4
48%
0.4
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
12%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
68%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
37%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
24%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-10%
N/A
MX
Fresnillo PLC
LSE:FRES
Negative Multiple: -34.3
11%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
6.5
1%
6.5
CY
T
Tharisa PLC
JSE:THA
Not Available
1%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
10.9
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
16.8
N/A N/A