Dynacor Gold Mines Inc
TSX:DNG

Watchlist Manager
Dynacor Gold Mines Inc Logo
Dynacor Gold Mines Inc
TSX:DNG
Watchlist
Price: 4.59 CAD 0.66% Market Closed
Market Cap: 193.8m CAD

Relative Value

The Relative Value of one DNG stock under the Base Case scenario is 7.62 CAD. Compared to the current market price of 4.59 CAD, Dynacor Gold Mines Inc is Undervalued by 40%.

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.

DNG Relative Value
Base Case
7.62 CAD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
74
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8
Forward
0.4
vs History
46
vs Industry
22
Median 3Y
7.5
Median 5Y
8.2
Industry
16.4
Forward
8.3
vs History
57
vs Industry
21
Median 3Y
7.1
Median 5Y
6.7
Industry
9.7
vs History
52
vs Industry
18
Median 3Y
10
Median 5Y
9.1
Industry
16.2
vs History
46
vs Industry
39
Median 3Y
1.1
Median 5Y
1.1
Industry
1.7
vs History
69
vs Industry
81
Median 3Y
0.3
Median 5Y
0.4
Industry
2.1
Forward
0.2
vs History
65
vs Industry
59
Median 3Y
2.4
Median 5Y
2.6
Industry
7.4
vs History
52
vs Industry
28
Median 3Y
2.9
Median 5Y
3
Industry
10.6
Forward
2.9
vs History
53
vs Industry
27
Median 3Y
3.3
Median 5Y
3.5
Industry
13.5
Forward
3.4
vs History
63
vs Industry
27
Median 3Y
4.9
Median 5Y
4.6
Industry
11
vs History
63
vs Industry
19
Median 3Y
7.5
Median 5Y
6.2
Industry
14.6
vs History
34
vs Industry
33
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

DNG Competitors Multiples
Dynacor Gold Mines Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Dynacor Gold Mines Inc
TSX:DNG
193.7m CAD 0.5 8.3 2.9 3.4
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 547.7 35 938.9 19 826.4 22 752.1
ZA
Gold Fields Ltd
JSE:GFI
386.5B 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
532.9B CNY 1.7 14.8 12.4 12.4
US
Newmont Corporation
NYSE:NEM
67.1B USD 3.4 13.2 7.4 10.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
82.1B CAD 6.8 25.5 11.3 16
AU
Greatland Gold PLC
ASX:GGP
90.2B AUD 5 225.9 5 021.2 -3 778.8 -3 047.1
CA
Wheaton Precious Metals Corp
TSX:WPM
56.4B CAD 28.4 67 39.8 53.6
CA
Barrick Gold Corp
TSX:ABX
50.2B CAD 2.8 15.9 5.6 7.7
RU
Polyus PAO
MOEX:PLZL
2.7T RUB 3.8 8.7 6.6 7.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Dynacor Gold Mines Inc
TSX:DNG
Average EV/EBITDA: 2 489.1
2.9
1%
2.9
RU
P
Polyus PJSC
LSE:PLZL
19 826.4
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
12.4
26%
0.5
US
Newmont Corporation
NYSE:NEM
7.4
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.3
9%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 778.8 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
39.8
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.6
16%
0.3
RU
Polyus PAO
MOEX:PLZL
6.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Dynacor Gold Mines Inc
TSX:DNG
Average EV/EBIT: 2 857.8
3.4
1%
3.4
RU
P
Polyus PJSC
LSE:PLZL
22 752.1
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
12.4
19%
0.7
US
Newmont Corporation
NYSE:NEM
10.1
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
16
12%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 047.1 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
53.6
16%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.7
14%
0.5
RU
Polyus PAO
MOEX:PLZL
7.2
N/A N/A