Steppe Gold Ltd
TSX:STGO

Watchlist Manager
Steppe Gold Ltd Logo
Steppe Gold Ltd
TSX:STGO
Watchlist
Price: 1.28 CAD 4.92% Market Closed
Market Cap: 323.6m CAD

Relative Value

The Relative Value of one STGO stock under the Base Case scenario is 2.32 CAD. Compared to the current market price of 1.28 CAD, Steppe Gold Ltd 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.

STGO Relative Value
Base Case
2.32 CAD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
70
Median 3Y
0.8
Median 5Y
1.1
Industry
1.8
Forward
1.3
vs History
33
vs Industry
27
Median 3Y
2.5
Median 5Y
2
Industry
16.6
Forward
-9.2
vs History
63
vs Industry
33
Median 3Y
3.4
Median 5Y
4.6
Industry
9.8
vs History
1
vs Industry
23
Median 3Y
1.3
Median 5Y
1.6
Industry
16.4
vs History
53
vs Industry
42
Median 3Y
1.4
Median 5Y
2.3
Industry
1.7
vs History
49
vs Industry
57
Median 3Y
1
Median 5Y
1.3
Industry
2.2
Forward
1.6
vs History
47
vs Industry
62
Median 3Y
2.1
Median 5Y
2.4
Industry
7.6
vs History
77
vs Industry
29
Median 3Y
2.9
Median 5Y
3.6
Industry
10.8
Forward
69.7
vs History
73
vs Industry
27
Median 3Y
3.6
Median 5Y
4.1
Industry
13.8
Forward
1.9
vs History
66
vs Industry
29
Median 3Y
4.1
Median 5Y
5
Industry
11.2
vs History
58
vs Industry
20
Median 3Y
5.2
Median 5Y
5.2
Industry
15
vs History
20
vs Industry
50
Median 3Y
0.9
Median 5Y
1
Industry
1.5

Multiples Across Competitors

STGO Competitors Multiples
Steppe Gold Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MN
Steppe Gold Ltd
TSX:STGO
323.6m CAD 1.1 3.5 2.3 2.7
ZA
Anglo American Platinum Ltd
JSE:AMS
231.3B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
161.2B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
120.1B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
86.1B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
MX
Fresnillo PLC
LSE:FRES
10.9B GBP 4.2 104.7 -19.6 -32.8
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
201.8B MXN 1.5 36.3 4.8 7.2
CY
Tharisa PLC
JSE:THA
6.9B Zac 0 0 0 0
RU
AK Alrosa PAO
MOEX:ALRS
344.8B RUB 1.4 16.3 5.4 10.7
CN
Sino-Platinum Metals Co Ltd
SSE:600459
12.3B CNY 0.2 20.9 17.4 17.4
P/E Multiple
Earnings Growth PEG
MN
Steppe Gold Ltd
TSX:STGO
Average P/E: 36.3
3.5
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
35%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available N/A N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available N/A N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
56%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
2%
N/A
MX
Fresnillo PLC
LSE:FRES
104.7
67%
1.6
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
36.3
113%
0.3
CY
T
Tharisa PLC
JSE:THA
Not Available
1%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
16.3
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
20.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MN
Steppe Gold Ltd
TSX:STGO
Average EV/EBITDA: 7.5
2.3
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
28%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
30%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
19%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
29%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
MX
Fresnillo PLC
LSE:FRES
Negative Multiple: -19.6
5%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
4.8
2%
2.4
CY
T
Tharisa PLC
JSE:THA
Not Available
5%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
5.4
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
17.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MN
Steppe Gold Ltd
TSX:STGO
Average EV/EBIT: 9.5
2.7
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
12%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
68%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
37%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
24%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-10%
N/A
MX
Fresnillo PLC
LSE:FRES
Negative Multiple: -32.8
11%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
7.2
1%
7.2
CY
T
Tharisa PLC
JSE:THA
Not Available
1%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
10.7
N/A N/A
CN
Sino-Platinum Metals Co Ltd
SSE:600459
17.4
N/A N/A