W

Wesdome Gold Mines Ltd
TSX:WDO

Watchlist Manager
Wesdome Gold Mines Ltd
TSX:WDO
Watchlist
Price: 24.27 CAD 0.5% Market Closed
Market Cap: 3.6B CAD

Relative Value

The Relative Value of one WDO stock under the Base Case scenario is 57.59 CAD. Compared to the current market price of 24.27 CAD, Wesdome Gold Mines Ltd is Undervalued by 58%.

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.

WDO Relative Value
Base Case
57.59 CAD
Undervaluation 58%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
39
Median 3Y
4
Median 5Y
4.3
Industry
2
Forward
4
vs History
60
vs Industry
13
Median 3Y
11.7
Median 5Y
14.3
Industry
18.8
Forward
10.7
vs History
73
vs Industry
17
Median 3Y
10.9
Median 5Y
12.8
Industry
10.9
vs History
38
vs Industry
9
Median 3Y
15.7
Median 5Y
-19.1
Industry
18.2
vs History
22
vs Industry
15
Median 3Y
3.5
Median 5Y
3.8
Industry
2.1
vs History
55
vs Industry
40
Median 3Y
3.8
Median 5Y
4.3
Industry
2.5
Forward
3.7
vs History
87
vs Industry
31
Median 3Y
18.8
Median 5Y
16.2
Industry
8.3
vs History
84
vs Industry
20
Median 3Y
11.9
Median 5Y
13
Industry
12.3
Forward
5.6
vs History
82
vs Industry
18
Median 3Y
24.4
Median 5Y
17.7
Industry
14.9
Forward
6.7
vs History
73
vs Industry
20
Median 3Y
10.8
Median 5Y
12.7
Industry
12.2
vs History
39
vs Industry
11
Median 3Y
14.9
Median 5Y
13.5
Industry
16.4
vs History
7
vs Industry
18
Median 3Y
2.9
Median 5Y
3.3
Industry
1.9

Multiples Across Competitors

WDO Competitors Multiples
Wesdome Gold Mines Ltd 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
Wesdome Gold Mines Ltd
TSX:WDO
3.7B CAD 4.5 12.7 6.6 8
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 437.7 35 596.6 19 637.6 22 535.4
ZA
Gold Fields Ltd
JSE:GFI
689.7B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
223.6B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
856.9B CNY 2.6 18.8 16.7 16.7
US
Newmont Corporation
NYSE:NEM
114.9B USD 5.3 16 9.7 12.3
AU
Greatland Gold PLC
ASX:GGP
143.2B AUD 74.2 210.8 151.8 170.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
124.7B CAD 8.6 26.4 13 17
CA
Barrick Mining Corp
F:ABR0
64.9B EUR 5.2 21.4 9.1 11.7
CA
Barrick Gold Corp
TSX:ABX
105.6B CAD 5.3 21.5 9.2 11.7
CA
Wheaton Precious Metals Corp
TSX:WPM
76.4B CAD 30.5 55.7 40.7 51.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
W
Wesdome Gold Mines Ltd
TSX:WDO
Average EV/EBITDA: 2 210.5
6.6
41%
0.2
RU
P
Polyus PJSC
LSE:PLZL
19 637.6
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
16.7
33%
0.5
US
Newmont Corporation
NYSE:NEM
9.7
24%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
151.8
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13
27%
0.5
CA
Barrick Mining Corp
F:ABR0
9.1
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.2
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
40.7
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
W
Wesdome Gold Mines Ltd
TSX:WDO
Average EV/EBIT: 2 537.2
8
53%
0.2
RU
P
Polyus PJSC
LSE:PLZL
22 535.4
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
16.7
27%
0.6
US
Newmont Corporation
NYSE:NEM
12.3
30%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
170.4
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
17
36%
0.5
CA
Barrick Mining Corp
F:ABR0
11.7
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
11.7
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
51.8
28%
1.9