Dynacor Gold Mines Inc
TSX:DNG

Watchlist Manager
Dynacor Gold Mines Inc Logo
Dynacor Gold Mines Inc
TSX:DNG
Watchlist
Price: 5.33 CAD 1.14% Market Closed
Market Cap: 223.2m CAD

Relative Value

The Relative Value of one DNG stock under the Base Case scenario is 15.67 CAD. Compared to the current market price of 5.33 CAD, Dynacor Gold Mines Inc is Undervalued by 66%.

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
15.67 CAD
Undervaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
74
Median 3Y
0.5
Median 5Y
0.5
Industry
2
Forward
0.4
vs History
17
vs Industry
22
Median 3Y
8.2
Median 5Y
8.2
Industry
18.8
Forward
8.9
vs History
vs Industry
21
Median 3Y
8.1
Median 5Y
6.7
Industry
10.9
vs History
vs Industry
18
Median 3Y
13
Median 5Y
9.8
Industry
18.4
vs History
30
vs Industry
39
Median 3Y
1.1
Median 5Y
1.1
Industry
2.1
vs History
34
vs Industry
81
Median 3Y
0.3
Median 5Y
0.3
Industry
2.5
Forward
0.3
vs History
3
vs Industry
59
Median 3Y
2.6
Median 5Y
2.6
Industry
8.3
vs History
0
vs Industry
28
Median 3Y
3.4
Median 5Y
3.3
Industry
12.3
Forward
4.6
vs History
1
vs Industry
27
Median 3Y
3.9
Median 5Y
3.9
Industry
14.9
Forward
5.2
vs History
vs Industry
27
Median 3Y
5.9
Median 5Y
4.7
Industry
12.4
vs History
vs Industry
19
Median 3Y
9.6
Median 5Y
6.3
Industry
16.8
vs History
39
vs Industry
33
Median 3Y
1.1
Median 5Y
1.1
Industry
1.9

Multiples Across Competitors

DNG Competitors Multiples
Dynacor Gold Mines 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
Dynacor Gold Mines Inc
TSX:DNG
223.1m CAD 0.5 10.3 5.1 6.1
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 703.8 36 424.7 20 094.4 23 059.7
ZA
Gold Fields Ltd
JSE:GFI
663.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
212.6B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
809.8B CNY 2.5 18.2 15.9 15.9
US
Newmont Corporation
NYSE:NEM
108.4B USD 5 15.1 9.1 11.6
AU
Greatland Gold PLC
ASX:GGP
129.5B AUD 66.9 190 136.9 153.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
116.7B CAD 8 24.6 12.1 15.8
CA
Barrick Gold Corp
TSX:ABX
102.1B CAD 5.1 20.7 8.9 11.3
CA
Barrick Mining Corp
F:ABR0
63B EUR 5.1 20.6 8.8 11.3
CA
Wheaton Precious Metals Corp
TSX:WPM
72.2B CAD 28.6 52.3 38.2 48.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Dynacor Gold Mines Inc
TSX:DNG
Average EV/EBITDA: 2 258.8
5.1
25%
0.2
RU
P
Polyus PJSC
LSE:PLZL
20 094.4
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
34%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
30%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
15.9
33%
0.5
US
Newmont Corporation
NYSE:NEM
9.1
24%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
136.9
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.1
27%
0.4
CA
Barrick Gold Corp
TSX:ABX
8.9
33%
0.3
CA
Barrick Mining Corp
F:ABR0
8.8
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.2
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Dynacor Gold Mines Inc
TSX:DNG
Average EV/EBIT: 2 592.6
6.1
18%
0.3
RU
P
Polyus PJSC
LSE:PLZL
23 059.7
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
39%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
32%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
15.9
27%
0.6
US
Newmont Corporation
NYSE:NEM
11.6
30%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
153.6
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.8
36%
0.4
CA
Barrick Gold Corp
TSX:ABX
11.3
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.3
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
48.7
28%
1.7