Dynacor Gold Mines Inc
TSX:DNG

Watchlist Manager
Dynacor Gold Mines Inc Logo
Dynacor Gold Mines Inc
TSX:DNG
Watchlist
Price: 5.55 CAD 1.46%
Market Cap: 232.4m CAD

Relative Value

The Relative Value of one DNG stock under the Base Case scenario is 15.69 CAD. Compared to the current market price of 5.55 CAD, Dynacor Gold Mines Inc is Undervalued by 65%.

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
15.69 CAD
Undervaluation 65%
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
0.5
vs History
17
vs Industry
22
Median 3Y
8.2
Median 5Y
8.2
Industry
18.8
Forward
9.1
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
18.2
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
0.4
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
4.7
vs History
1
vs Industry
27
Median 3Y
3.9
Median 5Y
3.9
Industry
14.9
Forward
5.4
vs History
vs Industry
27
Median 3Y
5.9
Median 5Y
4.7
Industry
12.2
vs History
vs Industry
19
Median 3Y
9.6
Median 5Y
6.3
Industry
16.4
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
229m CAD 0.5 10.7 5.3 6.3
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 805 36 739.6 20 268.2 23 259.1
ZA
Gold Fields Ltd
JSE:GFI
662.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
212.8B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
864.6B CNY 2.6 19 16.8 16.8
US
Newmont Corporation
NYSE:NEM
114.7B USD 5.3 16 9.6 12.3
AU
Greatland Gold PLC
ASX:GGP
143B AUD 73.9 209.8 151.1 169.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
121.2B CAD 8.4 25.7 12.5 16.4
CA
Barrick Mining Corp
F:ABR0
66.3B EUR 5.3 21.7 9.3 11.8
CA
Barrick Gold Corp
TSX:ABX
105B CAD 5.2 21.2 9.1 11.6
CA
Wheaton Precious Metals Corp
TSX:WPM
76.5B CAD 30.3 55.4 40.5 51.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Dynacor Gold Mines Inc
TSX:DNG
Average EV/EBITDA: 2 280.3
5.3
25%
0.2
RU
P
Polyus PJSC
LSE:PLZL
20 268.2
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
16.8
33%
0.5
US
Newmont Corporation
NYSE:NEM
9.6
24%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
151.1
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.5
27%
0.5
CA
Barrick Mining Corp
F:ABR0
9.3
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.1
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
40.5
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Dynacor Gold Mines Inc
TSX:DNG
Average EV/EBIT: 2 617.3
6.3
18%
0.3
RU
P
Polyus PJSC
LSE:PLZL
23 259.1
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
16.8
27%
0.6
US
Newmont Corporation
NYSE:NEM
12.3
30%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
169.6
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.4
36%
0.5
CA
Barrick Mining Corp
F:ABR0
11.8
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
11.6
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
51.6
28%
1.8