W

Wesdome Gold Mines Ltd
TSX:WDO

Watchlist Manager
Wesdome Gold Mines Ltd
TSX:WDO
Watchlist
Price: 17.33 CAD -1.25% Market Closed
Market Cap: 2.6B CAD

Relative Value

The Relative Value of one WDO stock under the Base Case scenario is 33.57 CAD. Compared to the current market price of 17.33 CAD, Wesdome Gold Mines Ltd is Undervalued by 48%.

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
33.57 CAD
Undervaluation 48%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
39
Median 3Y
4.1
Median 5Y
4.7
Industry
1.8
Forward
3.2
vs History
63
vs Industry
13
Median 3Y
14.3
Median 5Y
15.8
Industry
16.6
Forward
9.7
vs History
82
vs Industry
17
Median 3Y
11.7
Median 5Y
13.6
Industry
9.8
vs History
42
vs Industry
9
Median 3Y
-19.7
Median 5Y
-19.1
Industry
16.4
vs History
41
vs Industry
15
Median 3Y
3.5
Median 5Y
3.8
Industry
1.7
vs History
74
vs Industry
40
Median 3Y
4
Median 5Y
4.6
Industry
2.2
Forward
3
vs History
93
vs Industry
31
Median 3Y
18.8
Median 5Y
17.6
Industry
7.6
vs History
93
vs Industry
20
Median 3Y
13.2
Median 5Y
13.4
Industry
10.8
Forward
4.3
vs History
90
vs Industry
18
Median 3Y
26.1
Median 5Y
19.7
Industry
13.8
Forward
5.4
vs History
82
vs Industry
20
Median 3Y
11.7
Median 5Y
13.3
Industry
11.2
vs History
46
vs Industry
11
Median 3Y
14.9
Median 5Y
15
Industry
15
vs History
26
vs Industry
18
Median 3Y
2.8
Median 5Y
3.4
Industry
1.5

Multiples Across Competitors

WDO Competitors Multiples
Wesdome Gold Mines Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Wesdome Gold Mines Ltd
TSX:WDO
2.6B CAD 4 13.9 6.4 8.6
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 496.4 35 779.2 19 738.3 22 651
ZA
Gold Fields Ltd
JSE:GFI
402.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
164.5B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
533.9B CNY 1.7 14.8 12.4 12.4
US
Newmont Corporation
NYSE:NEM
73.6B USD 3.7 14.5 8.1 11.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
87.4B CAD 7.2 27.2 12 17.1
AU
Greatland Gold PLC
ASX:GGP
93.5B AUD 5 481.4 5 266.7 -3 963.9 -3 196.3
CA
Wheaton Precious Metals Corp
TSX:WPM
58.5B CAD 29.5 69.4 41.3 55.6
CA
Barrick Gold Corp
TSX:ABX
51.3B CAD 2.8 16.2 5.7 7.9
RU
Polyus PAO
MOEX:PLZL
2.7T RUB 3.9 9 6.7 7.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
W
Wesdome Gold Mines Ltd
TSX:WDO
Average EV/EBITDA: 2 478.9
6.4
23%
0.3
RU
P
Polyus PJSC
LSE:PLZL
19 738.3
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
8.1
6%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
12
9%
1.3
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 963.9 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
41.3
18%
2.3
CA
Barrick Gold Corp
TSX:ABX
5.7
16%
0.4
RU
Polyus PAO
MOEX:PLZL
6.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
W
Wesdome Gold Mines Ltd
TSX:WDO
Average EV/EBIT: 2 846.4
8.6
18%
0.5
RU
P
Polyus PJSC
LSE:PLZL
22 651
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
11.1
7%
1.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
17.1
12%
1.4
AU
G
Greatland Gold PLC
ASX:GGP
Negative Multiple: -3 196.3 N/A N/A
CA
Wheaton Precious Metals Corp
TSX:WPM
55.6
16%
3.5
CA
Barrick Gold Corp
TSX:ABX
7.9
14%
0.6
RU
Polyus PAO
MOEX:PLZL
7.4
N/A N/A