Lundin Gold Inc
TSX:LUG

Watchlist Manager
Lundin Gold Inc Logo
Lundin Gold Inc
TSX:LUG
Watchlist
Price: 72.45 CAD 0.82% Market Closed
Market Cap: 17.4B CAD

Relative Value

The Relative Value of one LUG stock under the Base Case scenario is hidden CAD. Compared to the current market price of 72.45 CAD, Lundin Gold 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.

LUG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
36
Median 3Y
3.4
Median 5Y
3.6
Industry
1.8
Forward
9
vs History
23
vs Industry
14
Median 3Y
18.6
Median 5Y
15.5
Industry
16.4
Forward
24.2
vs History
4
vs Industry
15
Median 3Y
6.4
Median 5Y
6
Industry
9.7
vs History
23
vs Industry
11
Median 3Y
17.9
Median 5Y
15.3
Industry
16.2
vs History
0
vs Industry
10
Median 3Y
3.4
Median 5Y
3.1
Industry
1.7
vs History
11
vs Industry
36
Median 3Y
3.3
Median 5Y
3.6
Industry
2.1
Forward
8.6
vs History
11
vs Industry
29
Median 3Y
7.1
Median 5Y
7.2
Industry
7.4
vs History
4
vs Industry
18
Median 3Y
5.8
Median 5Y
5.7
Industry
10.6
Forward
11.7
vs History
4
vs Industry
18
Median 3Y
8
Median 5Y
7.6
Industry
13.5
Forward
13.2
vs History
9
vs Industry
18
Median 3Y
6.4
Median 5Y
6.4
Industry
11
vs History
7
vs Industry
15
Median 3Y
7.2
Median 5Y
6.9
Industry
14.6
vs History
0
vs Industry
13
Median 3Y
2.6
Median 5Y
2
Industry
1.4

Multiples Across Competitors

LUG Competitors Multiples
Lundin Gold Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Lundin Gold Inc
TSX:LUG
17.4B CAD 9.7 23.8 14.1 16.6
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 547.7 35 938.9 19 826.4 22 752.1
ZA
Gold Fields Ltd
JSE:GFI
386.5B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
157.7B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
532.9B CNY 1.7 14.8 12.4 12.4
US
Newmont Corporation
NYSE:NEM
67.1B USD 3.4 13.2 7.4 10.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
82.1B CAD 6.8 25.5 11.3 16
AU
Greatland Gold PLC
ASX:GGP
90.2B AUD 5 225.9 5 021.2 -3 778.8 -3 047.1
CA
Wheaton Precious Metals Corp
TSX:WPM
56.4B CAD 28.4 67 39.8 53.6
CA
Barrick Gold Corp
TSX:ABX
50.2B CAD 2.8 15.9 5.6 7.7
RU
Polyus PAO
MOEX:PLZL
2.7T RUB 3.8 8.7 6.6 7.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Lundin Gold Inc
TSX:LUG
Average EV/EBITDA: 2 490.4
14.1
10%
1.4
RU
P
Polyus PJSC
LSE:PLZL
19 826.4
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
12.4
26%
0.5
US
Newmont Corporation
NYSE:NEM
7.4
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.3
9%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 778.8 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
39.8
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.6
16%
0.3
RU
Polyus PAO
MOEX:PLZL
6.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Lundin Gold Inc
TSX:LUG
Average EV/EBIT: 2 859.5
16.6
8%
2.1
RU
P
Polyus PJSC
LSE:PLZL
22 752.1
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
12.4
19%
0.7
US
Newmont Corporation
NYSE:NEM
10.1
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
16
12%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 047.1 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
53.6
16%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.7
14%
0.5
RU
Polyus PAO
MOEX:PLZL
7.2
N/A N/A