Avino Silver & Gold Mines Ltd
TSX:ASM

Watchlist Manager
Avino Silver & Gold Mines Ltd Logo
Avino Silver & Gold Mines Ltd
TSX:ASM
Watchlist
Price: 3.74 CAD -0.53% Market Closed
Market Cap: 525.5m CAD

Relative Value

The Relative Value of one ASM stock under the Base Case scenario is 2.62 CAD. Compared to the current market price of 3.74 CAD, Avino Silver & Gold Mines Ltd is Overvalued by 30%.

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
2.62 CAD
Overvaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
38
Median 3Y
2.1
Median 5Y
2.6
Industry
1.8
Forward
4.6
vs History
30
vs Industry
3
Median 3Y
46.8
Median 5Y
20.9
Industry
15.9
Forward
24.1
vs History
44
vs Industry
7
Median 3Y
13.7
Median 5Y
14.9
Industry
9.5
vs History
0
vs Industry
Median 3Y
-6.3
Median 5Y
-9
Industry
15.8
vs History
0
vs Industry
28
Median 3Y
0.9
Median 5Y
1.1
Industry
1.6
vs History
22
vs Industry
39
Median 3Y
2
Median 5Y
2.5
Industry
2.2
Forward
4.3
vs History
25
vs Industry
21
Median 3Y
7.9
Median 5Y
8.3
Industry
7.1
vs History
28
vs Industry
8
Median 3Y
13.1
Median 5Y
13.1
Industry
10.1
Forward
9.5
vs History
26
vs Industry
7
Median 3Y
20.2
Median 5Y
8.9
Industry
12.9
Forward
16.7
vs History
46
vs Industry
8
Median 3Y
13.8
Median 5Y
15
Industry
10.8
vs History
9
vs Industry
2
Median 3Y
-5.9
Median 5Y
-7.5
Industry
13.8
vs History
0
vs Industry
29
Median 3Y
0.8
Median 5Y
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
525.7m CAD 5.7 46.5 18 21.8
ZA
Anglo American Platinum Ltd
JSE:AMS
160.3B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
95B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
60.4B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
50.9B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
MX
Fresnillo PLC
LSE:FRES
7.4B GBP 2.8 69.4 16.6 27.7
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
157.4B MXN 1.1 27.1 3.6 5.4
CY
Tharisa PLC
JSE:THA
4.4B Zac 0 0 0 0
RU
AK Alrosa PAO
MOEX:ALRS
345.8B RUB 0.7 2.8 1.8 2.2
CA
Silvercrest Metals Inc
TSX:SIL
2.2B CAD 5.6 18.2 8.5 10.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Avino Silver & Gold Mines Ltd
TSX:ASM
Average EV/EBITDA: 9.7
18
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
25%
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
28%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
MX
Fresnillo PLC
LSE:FRES
16.6
-1%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
3.6
8%
0.5
CY
T
Tharisa PLC
JSE:THA
Not Available
4%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
1.8
N/A N/A
CA
Silvercrest Metals Inc
TSX:SIL
8.5
4%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Avino Silver & Gold Mines Ltd
TSX:ASM
Average EV/EBIT: 13.5
21.8
20%
1.1
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
9%
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
27.7
11%
2.5
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
5.4
2%
2.7
CY
T
Tharisa PLC
JSE:THA
Not Available
1%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
2.2
N/A N/A
CA
Silvercrest Metals Inc
TSX:SIL
10.4
11%
0.9