Endeavour Mining PLC
TSX:EDV

Watchlist Manager
Endeavour Mining PLC Logo
Endeavour Mining PLC
TSX:EDV
Watchlist
Price: 73.41 CAD 3.13%
Market Cap: 17.7B CAD

Relative Value

The Relative Value of one EDV stock under the Base Case scenario is 106.68 CAD. Compared to the current market price of 73.41 CAD, Endeavour Mining PLC is Undervalued by 31%.

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.

EDV Relative Value
Base Case
106.68 CAD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
50
Median 3Y
2.4
Median 5Y
2.4
Industry
2
Forward
3
vs History
30
vs Industry
Median 3Y
-18.9
Median 5Y
-14.2
Industry
18.8
Forward
15.6
vs History
9
vs Industry
23
Median 3Y
6.7
Median 5Y
5.7
Industry
10.9
vs History
14
vs Industry
12
Median 3Y
18.3
Median 5Y
15.5
Industry
18.2
vs History
0
vs Industry
31
Median 3Y
1.7
Median 5Y
1.7
Industry
2.1
vs History
4
vs Industry
47
Median 3Y
2.6
Median 5Y
2.5
Industry
2.5
Forward
3.1
vs History
46
vs Industry
38
Median 3Y
7.2
Median 5Y
6.9
Industry
8.3
vs History
30
vs Industry
25
Median 3Y
5.2
Median 5Y
4.8
Industry
12.3
Forward
5.5
vs History
50
vs Industry
20
Median 3Y
8.7
Median 5Y
8.1
Industry
14.9
Forward
7.5
vs History
12
vs Industry
24
Median 3Y
7
Median 5Y
6.1
Industry
12.2
vs History
19
vs Industry
9
Median 3Y
10.1
Median 5Y
8.4
Industry
16.4
vs History
0
vs Industry
41
Median 3Y
1.2
Median 5Y
1.1
Industry
1.9

Multiples Across Competitors

EDV Competitors Multiples
Endeavour Mining PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Endeavour Mining PLC
TSX:EDV
17.2B CAD 3.2 25.3 5.6 8
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
124.4B CAD 8.5 26.2 12.9 16.9
CA
Barrick Gold Corp
TSX:ABX
106.1B CAD 5.3 21.5 9.2 11.7
CA
Barrick Mining Corp
F:ABR0
64.9B EUR 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
UK
Endeavour Mining PLC
TSX:EDV
Average EV/EBITDA: 2 280.3
5.6
34%
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
12.9
27%
0.5
CA
Barrick Gold Corp
TSX:ABX
9.2
33%
0.3
CA
Barrick Mining Corp
F:ABR0
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
UK
Endeavour Mining PLC
TSX:EDV
Average EV/EBIT: 2 617.5
8
50%
0.2
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
16.9
36%
0.5
CA
Barrick Gold Corp
TSX:ABX
11.7
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.6
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
51.6
28%
1.8