K92 Mining Inc
TSX:KNT

Watchlist Manager
K92 Mining Inc Logo
K92 Mining Inc
TSX:KNT
Watchlist
Price: 22.61 CAD 1.94% Market Closed
Market Cap: 5.5B CAD

Relative Value

The Relative Value of one KNT stock under the Base Case scenario is hidden CAD. Compared to the current market price of 22.61 CAD, K92 Mining Inc is hidden .

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.

KNT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
37
Median 3Y
5.7
Median 5Y
6.3
Industry
2
Forward
6.8
vs History
79
vs Industry
13
Median 3Y
33.8
Median 5Y
35.6
Industry
18.8
Forward
14.7
vs History
49
vs Industry
16
Median 3Y
13.9
Median 5Y
16.3
Industry
10.9
vs History
14
vs Industry
10
Median 3Y
-28.9
Median 5Y
31.2
Industry
18.4
vs History
25
vs Industry
15
Median 3Y
3.7
Median 5Y
4.5
Industry
2.1
vs History
30
vs Industry
37
Median 3Y
5.4
Median 5Y
6.1
Industry
2.5
Forward
6.6
vs History
73
vs Industry
31
Median 3Y
10.7
Median 5Y
13
Industry
8.3
vs History
73
vs Industry
18
Median 3Y
11.4
Median 5Y
13.8
Industry
12.3
Forward
9
vs History
77
vs Industry
18
Median 3Y
16.6
Median 5Y
19
Industry
14.9
Forward
10.1
vs History
44
vs Industry
19
Median 3Y
12.9
Median 5Y
15.3
Industry
12.4
vs History
15
vs Industry
3
Median 3Y
38.9
Median 5Y
48.4
Industry
16.8
vs History
34
vs Industry
18
Median 3Y
3.6
Median 5Y
4.5
Industry
1.9

Multiples Across Competitors

KNT Competitors Multiples
K92 Mining 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
K92 Mining Inc
TSX:KNT
5.5B CAD 7.4 15.9 10 10.7
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
663B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
213.4B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
819.9B CNY 2.5 18 16.1 16.1
US
Newmont Corporation
NYSE:NEM
108.5B USD 5 15.1 9.1 11.6
AU
Greatland Gold PLC
ASX:GGP
128B AUD 66 187.5 135.1 151.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
116B CAD 8 24.4 12 15.7
CA
Barrick Gold Corp
TSX:ABX
101.2B CAD 5 20.5 8.8 11.2
CA
Barrick Mining Corp
F:ABR0
62.5B EUR 5 20.5 8.8 11.2
CA
Wheaton Precious Metals Corp
TSX:WPM
72B CAD 28.5 52.1 38.1 48.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
K92 Mining Inc
TSX:KNT
Average EV/EBITDA: 2 278.4
10
59%
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
16.1
33%
0.5
US
Newmont Corporation
NYSE:NEM
9.1
24%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
135.1
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
12
27%
0.4
CA
Barrick Gold Corp
TSX:ABX
8.8
33%
0.3
CA
Barrick Mining Corp
F:ABR0
8.8
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.1
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
K92 Mining Inc
TSX:KNT
Average EV/EBIT: 2 615.1
10.7
52%
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
16.1
27%
0.6
US
Newmont Corporation
NYSE:NEM
11.6
30%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
151.6
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.7
36%
0.4
CA
Barrick Gold Corp
TSX:ABX
11.2
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.2
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
48.5
28%
1.7