B2Gold Corp
TSX:BTO

Watchlist Manager
B2Gold Corp Logo
B2Gold Corp
TSX:BTO
Watchlist
Price: 4.82 CAD -3.98% Market Closed
Market Cap: 6.4B CAD

Relative Value

The Relative Value of one BTO stock under the Base Case scenario is 6.44 CAD. Compared to the current market price of 4.82 CAD, B2Gold Corp is Undervalued by 25%.

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.

BTO Relative Value
Base Case
6.44 CAD
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
49
Median 3Y
2
Median 5Y
2.1
Industry
1.8
Forward
1.6
vs History
vs Industry
0
Median 3Y
9.2
Median 5Y
8.5
Industry
16.4
Forward
8.1
vs History
0
vs Industry
26
Median 3Y
5.3
Median 5Y
5.7
Industry
9.7
vs History
vs Industry
12
Median 3Y
18.9
Median 5Y
14.8
Industry
16.2
vs History
22
vs Industry
42
Median 3Y
1.2
Median 5Y
1.3
Industry
1.7
vs History
14
vs Industry
48
Median 3Y
1.9
Median 5Y
1.9
Industry
2.1
Forward
1.6
vs History
9
vs Industry
42
Median 3Y
4.9
Median 5Y
4.7
Industry
7.4
vs History
11
vs Industry
26
Median 3Y
3.4
Median 5Y
3.4
Industry
10.6
Forward
2.9
vs History
7
vs Industry
22
Median 3Y
5.8
Median 5Y
5.5
Industry
13.5
Forward
5
vs History
0
vs Industry
27
Median 3Y
4.8
Median 5Y
5
Industry
11
vs History
vs Industry
14
Median 3Y
13.8
Median 5Y
10.2
Industry
14.6
vs History
49
vs Industry
48
Median 3Y
0.9
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

BTO Competitors Multiples
B2Gold Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
B2Gold Corp
TSX:BTO
6.4B CAD 2.4 -7.6 4.7 7.3
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 511.7 35 826.9 19 764.6 22 681.2
ZA
Gold Fields Ltd
JSE:GFI
386.3B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
158.6B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
526.8B CNY 1.7 14.7 12.3 12.3
US
Newmont Corporation
NYSE:NEM
64.8B USD 3.3 12.8 7.2 9.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
80.3B CAD 6.6 24.9 11 15.6
AU
Greatland Gold PLC
ASX:GGP
88.3B AUD 5 114.6 4 914.3 -3 698.2 -2 982
CA
Wheaton Precious Metals Corp
TSX:WPM
53.9B CAD 27 63.7 37.8 50.9
CA
Barrick Gold Corp
TSX:ABX
49.2B CAD 2.7 15.5 5.4 7.5
RU
Polyus PAO
MOEX:PLZL
2.6T RUB 3.8 8.5 6.5 7.1
P/S Multiple
Revenue Growth P/S to Growth
CA
B2Gold Corp
TSX:BTO
Average P/S: 1 852.6
2.4
17%
0.1
RU
P
Polyus PJSC
LSE:PLZL
11 511.7
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
1.7
9%
0.2
US
Newmont Corporation
NYSE:NEM
3.3
1%
3.3
CA
Agnico Eagle Mines Ltd
TSX:AEM
6.6
7%
0.9
AU
G
Greatland Gold PLC
ASX:GGP
5 114.6
N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
27
15%
1.8
CA
Barrick Gold Corp
TSX:ABX
2.7
10%
0.3
RU
Polyus PAO
MOEX:PLZL
3.8
N/A N/A
P/E Multiple
Earnings Growth PEG
CA
B2Gold Corp
TSX:BTO
Average P/E: 5 110.2
Negative Multiple: -7.6
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
35 826.9
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
14.7
17%
0.9
US
Newmont Corporation
NYSE:NEM
12.8
15%
0.9
CA
Agnico Eagle Mines Ltd
TSX:AEM
24.9
9%
2.8
AU
G
Greatland Gold PLC
ASX:GGP
4 914.3
N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
63.7
20%
3.2
CA
Barrick Gold Corp
TSX:ABX
15.5
15%
1
RU
Polyus PAO
MOEX:PLZL
8.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
B2Gold Corp
TSX:BTO
Average EV/EBITDA: 2 481.2
4.7
20%
0.2
RU
P
Polyus PJSC
LSE:PLZL
19 764.6
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
12.3
26%
0.5
US
Newmont Corporation
NYSE:NEM
7.2
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11
9%
1.2
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 698.2 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
37.8
18%
2.1
CA
Barrick Gold Corp
TSX:ABX
5.4
16%
0.3
RU
Polyus PAO
MOEX:PLZL
6.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
B2Gold Corp
TSX:BTO
Average EV/EBIT: 2 849
7.3
11%
0.7
RU
P
Polyus PJSC
LSE:PLZL
22 681.2
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
12.3
19%
0.6
US
Newmont Corporation
NYSE:NEM
9.8
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.6
12%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -2 982 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
50.9
16%
3.2
CA
Barrick Gold Corp
TSX:ABX
7.5
14%
0.5
RU
Polyus PAO
MOEX:PLZL
7.1
N/A N/A