First Time Loading...

Aya Gold & Silver Inc
TSX:AYA

Watchlist Manager
Aya Gold & Silver Inc Logo
Aya Gold & Silver Inc
TSX:AYA
Watchlist
Price: 13.78 CAD 2.84% Market Closed
Updated: May 4, 2024

Relative Value

The Relative Value of one AYA stock under the Base Case scenario is 4.55 CAD. Compared to the current market price of 13.78 CAD, Aya Gold & Silver Inc is Overvalued by 67%.

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.

AYA Relative Value
Base Case
4.55 CAD
Overvaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
27
Median 3Y
20.8
Median 5Y
21.3
Industry
1.7
Forward
17.7
vs History
20
vs Industry
1
Median 3Y
164
Median 5Y
-41.3
Industry
15.4
Forward
3 115.8
vs History
46
vs Industry
3
Median 3Y
56.5
Median 5Y
56.5
Industry
8.9
vs History
vs Industry
Median 3Y
-21.3
Median 5Y
-23
Industry
15.5
vs History
23
vs Industry
10
Median 3Y
4.9
Median 5Y
4.4
Industry
1.5
vs History
12
vs Industry
25
Median 3Y
18.9
Median 5Y
20.2
Industry
2.1
Forward
17.8
vs History
14
vs Industry
4
Median 3Y
57.7
Median 5Y
57.9
Industry
7.4
vs History
12
vs Industry
1
Median 3Y
85.9
Median 5Y
78.2
Industry
10.2
Forward
70.8
vs History
28
vs Industry
0
Median 3Y
196.8
Median 5Y
153.8
Industry
12.6
Forward
22.7
vs History
41
vs Industry
4
Median 3Y
54.7
Median 5Y
50.4
Industry
10.2
vs History
vs Industry
Median 3Y
-18.5
Median 5Y
-19.6
Industry
12.8
vs History
55
vs Industry
14
Median 3Y
7
Median 5Y
6
Industry
1.3

Multiples Across Competitors

AYA Competitors Multiples
Aya Gold & Silver Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Aya Gold & Silver Inc
TSX:AYA
1.7B CAD 28.8 223.9 124.9 251.7
CA
Pan American Silver Corp
TSX:PAAS
9.1B CAD 2.9 -64.2 11.6 59.4
US
Hecla Mining Co
NYSE:HL
2.9B USD 4.1 -34.5 17.8 109.8
CA
First Majestic Silver Corp
TSX:FR
2.6B CAD 3.4 -14.2 21.6 -56.6
CA
Fortuna Silver Mines Inc
TSX:FVI
1.9B CAD 1.7 -27.7 4.3 12
CA
MAG Silver Corp
TSX:MAG
1.7B CAD 0 25.9 -91.8 -89.4
US
Gatos Silver Inc
NYSE:GATO
675.4m USD 0 -209.1 -18 -18
CA
Endeavour Silver Corp
TSX:EDR
867.6m CAD 3.1 103.6 16 68.8
CA
Silvercorp Metals Inc
TSX:SVM
798.4m CAD 2.8 18.8 4.3 6.4
CA
Discovery Silver Corp
XTSX:DSV
467.2m CAD 0 -26.3 -24.7 -24.2
CA
GoGold Resources Inc
TSX:GGD
365.3m CAD 9.3 -55.4 -1 828 -62.3
P/E Multiple
Earnings Growth
CA
Aya Gold & Silver Inc
TSX:AYA
Average P/E: 93
223.9
551%
CA
Pan American Silver Corp
TSX:PAAS
Negative Multiple: -64.2 N/A
US
Hecla Mining Co
NYSE:HL
Negative Multiple: -34.5 N/A
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -14.2 N/A
CA
Fortuna Silver Mines Inc
TSX:FVI
Negative Multiple: -27.7 N/A
CA
MAG Silver Corp
TSX:MAG
25.9
27%
US
G
Gatos Silver Inc
NYSE:GATO
Negative Multiple: -209.1
84%
CA
Endeavour Silver Corp
TSX:EDR
103.6
N/A
CA
Silvercorp Metals Inc
TSX:SVM
18.8
157%
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -26.3 N/A
CA
GoGold Resources Inc
TSX:GGD
Negative Multiple: -55.4 N/A
EV/EBITDA Multiple
EBITDA Growth
CA
Aya Gold & Silver Inc
TSX:AYA
Average EV/EBITDA: 28.6
124.9
727%
CA
Pan American Silver Corp
TSX:PAAS
11.6
65%
US
Hecla Mining Co
NYSE:HL
17.8
78%
CA
First Majestic Silver Corp
TSX:FR
21.6
251%
CA
Fortuna Silver Mines Inc
TSX:FVI
4.3
-47%
CA
MAG Silver Corp
TSX:MAG
Negative Multiple: -91.8 N/A
US
G
Gatos Silver Inc
NYSE:GATO
Negative Multiple: -18 N/A
CA
Endeavour Silver Corp
TSX:EDR
16
N/A
CA
Silvercorp Metals Inc
TSX:SVM
4.3
50%
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -24.7 N/A
CA
GoGold Resources Inc
TSX:GGD
Negative Multiple: -1 828
5 728%
EV/EBIT Multiple
EBIT Growth
CA
Aya Gold & Silver Inc
TSX:AYA
Average EV/EBIT: 84.7
251.7
N/A
CA
Pan American Silver Corp
TSX:PAAS
59.4
792%
US
Hecla Mining Co
NYSE:HL
109.8
325%
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -56.6 N/A
CA
Fortuna Silver Mines Inc
TSX:FVI
12
-23%
CA
MAG Silver Corp
TSX:MAG
Negative Multiple: -89.4 N/A
US
G
Gatos Silver Inc
NYSE:GATO
Negative Multiple: -18 N/A
CA
Endeavour Silver Corp
TSX:EDR
68.8
N/A
CA
Silvercorp Metals Inc
TSX:SVM
6.4
77%
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -24.2 N/A
CA
GoGold Resources Inc
TSX:GGD
Negative Multiple: -62.3 N/A

See Also

Discover More