Torex Gold Resources Inc
TSX:TXG

Watchlist Manager
Torex Gold Resources Inc Logo
Torex Gold Resources Inc
TSX:TXG
Watchlist
Price: 69.45 CAD 0.78% Market Closed
Market Cap: 6.7B CAD

Relative Value

The Relative Value of one TXG stock under the Base Case scenario is 58.76 CAD. Compared to the current market price of 69.45 CAD, Torex Gold Resources Inc is Overvalued by 15%.

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.

TXG Relative Value
Base Case
58.76 CAD
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
51
Median 3Y
1.7
Median 5Y
1.5
Industry
2.1
Forward
3.5
vs History
11
vs Industry
15
Median 3Y
13
Median 5Y
7.3
Industry
19.3
Forward
12.2
vs History
0
vs Industry
26
Median 3Y
4.2
Median 5Y
3.7
Industry
11.2
vs History
0
vs Industry
15
Median 3Y
-8.4
Median 5Y
5.7
Industry
18.5
vs History
0
vs Industry
45
Median 3Y
1.2
Median 5Y
1
Industry
2.2
vs History
0
vs Industry
51
Median 3Y
1.5
Median 5Y
1.3
Industry
2.5
Forward
3.7
vs History
0
vs Industry
48
Median 3Y
4.5
Median 5Y
3.6
Industry
8.5
vs History
0
vs Industry
27
Median 3Y
3.2
Median 5Y
2.3
Industry
12.6
Forward
6.9
vs History
0
vs Industry
25
Median 3Y
5.2
Median 5Y
4.2
Industry
15.2
Forward
8.9
vs History
0
vs Industry
27
Median 3Y
4.2
Median 5Y
3
Industry
12.6
vs History
vs Industry
20
Median 3Y
-14.2
Median 5Y
-4.8
Industry
16.9
vs History
0
vs Industry
43
Median 3Y
1
Median 5Y
0.9
Industry
1.9

Multiples Across Competitors

TXG Competitors Multiples
Torex Gold Resources 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
Torex Gold Resources Inc
TSX:TXG
6.7B CAD 4.2 16.3 8.4 11.5
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 804.4 36 737.6 20 267 23 257.7
ZA
Gold Fields Ltd
JSE:GFI
652.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
209.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
973.3B CNY 3 21.2 18.6 18.6
US
Newmont Corporation
NYSE:NEM
117.9B USD 5.5 16.4 9.9 12.6
AU
Greatland Gold PLC
ASX:GGP
149.1B AUD 77.8 220.9 159.1 178.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
126.7B CAD 8.7 26.5 13.1 17.1
CA
Barrick Mining Corp
F:ABR0
68.4B EUR 5.5 22.3 9.6 12.2
CA
Barrick Gold Corp
TSX:ABX
110.5B CAD 5.5 22.3 9.5 12.1
CA
Wheaton Precious Metals Corp
TSX:WPM
77.4B CAD 30.5 55.7 40.8 51.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Torex Gold Resources Inc
TSX:TXG
Average EV/EBITDA: 2 281.8
8.4
25%
0.3
RU
P
Polyus PJSC
LSE:PLZL
20 267
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
31%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.6
34%
0.5
US
Newmont Corporation
NYSE:NEM
9.9
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
159.1
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.1
27%
0.5
CA
Barrick Mining Corp
F:ABR0
9.6
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.5
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
40.8
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Torex Gold Resources Inc
TSX:TXG
Average EV/EBIT: 2 619.2
11.5
2%
5.8
RU
P
Polyus PJSC
LSE:PLZL
23 257.7
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
18.6
28%
0.7
US
Newmont Corporation
NYSE:NEM
12.6
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
178.5
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
17.1
38%
0.5
CA
Barrick Mining Corp
F:ABR0
12.2
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
12.1
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
51.9
28%
1.9