Galiano Gold Inc
TSX:GAU

Watchlist Manager
Galiano Gold Inc Logo
Galiano Gold Inc
TSX:GAU
Watchlist
Price: 2.77 CAD -3.82%
Market Cap: 713.4m CAD

Relative Value

The Relative Value of one GAU stock under the Base Case scenario is 5.08 CAD. Compared to the current market price of 2.77 CAD, Galiano Gold Inc is Undervalued by 45%.

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.

GAU Relative Value
Base Case
5.08 CAD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
51
Median 3Y
0
Median 5Y
0
Industry
1.8
Forward
1.3
vs History
vs Industry
6
Median 3Y
2.6
Median 5Y
2.8
Industry
17.1
Forward
6.8
vs History
28
vs Industry
19
Median 3Y
5.7
Median 5Y
-11.7
Industry
10.1
vs History
vs Industry
1
Median 3Y
-12
Median 5Y
-15.9
Industry
16.8
vs History
0
vs Industry
46
Median 3Y
1
Median 5Y
1.2
Industry
1.8
vs History
9
vs Industry
59
Median 3Y
0
Median 5Y
0
Industry
2.2
Forward
1.1
vs History
9
vs Industry
52
Median 3Y
0
Median 5Y
0
Industry
7.6
vs History
6
vs Industry
26
Median 3Y
-4
Median 5Y
-12.1
Industry
11
Forward
3.4
vs History
6
vs Industry
23
Median 3Y
-4
Median 5Y
-11.9
Industry
14
Forward
8.7
vs History
25
vs Industry
26
Median 3Y
4.3
Median 5Y
-7
Industry
11.4
vs History
vs Industry
2
Median 3Y
-17
Median 5Y
-16.7
Industry
15
vs History
33
vs Industry
59
Median 3Y
0.7
Median 5Y
0.8
Industry
1.6

Multiples Across Competitors

GAU Competitors Multiples
Galiano Gold Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Galiano Gold Inc
TSX:GAU
713m CAD 1.9 -32.3 4.4 6.8
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 844.7 36 863.1 20 336.3 23 337.2
ZA
Gold Fields Ltd
JSE:GFI
470.8B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
166.7B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
544.3B CNY 1.8 15.2 12.6 12.6
US
Newmont Corporation
NYSE:NEM
74.2B USD 3.6 11.8 7.1 9.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
90.7B CAD 6.8 22.1 10.7 14.4
AU
Greatland Gold PLC
ASX:GGP
71.5B AUD 4 128.5 3 966.8 -2 984 -2 406.1
CA
Wheaton Precious Metals Corp
TSX:WPM
57.3B CAD 24.9 52.4 33.9 44.1
CA
Barrick Gold Corp
TSX:ABX
56.7B CAD 3 14.8 5.6 7.4
RU
Polyus PAO
MOEX:PLZL
2.9T RUB 4.1 9.3 7 7.7
P/S Multiple
Revenue Growth P/S to Growth
CA
Galiano Gold Inc
TSX:GAU
Average P/S: 1 779.9
1.9
37%
0.1
RU
P
Polyus PJSC
LSE:PLZL
11 844.7
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
16%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
15%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
1.8
9%
0.2
US
Newmont Corporation
NYSE:NEM
3.6
3%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
6.8
9%
0.8
AU
G
Greatland Gold PLC
ASX:GGP
4 128.5
N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
24.9
17%
1.5
CA
Barrick Gold Corp
TSX:ABX
3
11%
0.3
RU
Polyus PAO
MOEX:PLZL
4.1
N/A N/A
P/E Multiple
Earnings Growth PEG
CA
Galiano Gold Inc
TSX:GAU
Average P/E: 5 119.4
Negative Multiple: -32.3
181%
N/A
RU
P
Polyus PJSC
LSE:PLZL
36 863.1
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
15.2
17%
0.9
US
Newmont Corporation
NYSE:NEM
11.8
17%
0.7
CA
Agnico Eagle Mines Ltd
TSX:AEM
22.1
9%
2.5
AU
G
Greatland Gold PLC
ASX:GGP
3 966.8
N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
52.4
20%
2.6
CA
Barrick Gold Corp
TSX:ABX
14.8
15%
1
RU
Polyus PAO
MOEX:PLZL
9.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Galiano Gold Inc
TSX:GAU
Average EV/EBITDA: 2 552.2
4.4
45%
0.1
RU
P
Polyus PJSC
LSE:PLZL
20 336.3
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
12.6
26%
0.5
US
Newmont Corporation
NYSE:NEM
7.1
10%
0.7
CA
Agnico Eagle Mines Ltd
TSX:AEM
10.7
9%
1.2
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -2 984 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
33.9
18%
1.9
CA
Barrick Gold Corp
TSX:ABX
5.6
16%
0.3
RU
Polyus PAO
MOEX:PLZL
7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Galiano Gold Inc
TSX:GAU
Average EV/EBIT: 2 930
6.8
48%
0.1
RU
P
Polyus PJSC
LSE:PLZL
23 337.2
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
12.6
19%
0.7
US
Newmont Corporation
NYSE:NEM
9.4
11%
0.9
CA
Agnico Eagle Mines Ltd
TSX:AEM
14.4
12%
1.2
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -2 406.1 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
44.1
16%
2.8
CA
Barrick Gold Corp
TSX:ABX
7.4
14%
0.5
RU
Polyus PAO
MOEX:PLZL
7.7
N/A N/A