L

Lepanto Consolidated Mining Co
XPHS:LC

Watchlist Manager
Lepanto Consolidated Mining Co
XPHS:LC
Watchlist
Price: 0.16 PHP 5.96% Market Closed
Market Cap: 10.6B PHP

Relative Value

The Relative Value of one LC stock under the Base Case scenario is 0.1 PHP. Compared to the current market price of 0.16 PHP, Lepanto Consolidated Mining Co is Overvalued by 40%.

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.

LC Relative Value
Base Case
0.1 PHP
Overvaluation 40%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
55
Median 3Y
2.1
Median 5Y
4.3
Industry
1.8
vs History
19
vs Industry
1
Median 3Y
-12.2
Median 5Y
-13.7
Industry
16
vs History
61
vs Industry
16
Median 3Y
13.4
Median 5Y
23
Industry
9.4
vs History
4
vs Industry
5
Median 3Y
-34.4
Median 5Y
-39
Industry
15.8
vs History
1
vs Industry
52
Median 3Y
1.2
Median 5Y
1.4
Industry
1.6
vs History
58
vs Industry
55
Median 3Y
2.2
Median 5Y
4.2
Industry
2.1
vs History
14
vs Industry
9
Median 3Y
-11.2
Median 5Y
-13.9
Industry
7.2
vs History
41
vs Industry
19
Median 3Y
8.6
Median 5Y
7.2
Industry
10.4
vs History
23
vs Industry
5
Median 3Y
-11.2
Median 5Y
-13.9
Industry
13.3
vs History
61
vs Industry
18
Median 3Y
13.6
Median 5Y
23
Industry
10.8
vs History
4
vs Industry
6
Median 3Y
48
Median 5Y
13.5
Industry
14.4
vs History
3
vs Industry
72
Median 3Y
0.5
Median 5Y
0.6
Industry
1.4

Multiples Across Competitors

LC Competitors Multiples
Lepanto Consolidated Mining Co Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
Lepanto Consolidated Mining Co
XPHS:LC
10B PHP 2.7 21.5 9.8 17.5
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 511.7 35 826.9 19 764.6 22 681.2
ZA
Gold Fields Ltd
JSE:GFI
393.2B 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
493.8B CNY 1.6 13.7 11.6 11.6
US
Newmont Corporation
NYSE:NEM
65.2B USD 3.3 12.9 7.2 9.9
CA
Agnico Eagle Mines Ltd
TSX:AEM
83.6B CAD 6.8 25.8 11.4 16.2
CA
Wheaton Precious Metals Corp
TSX:WPM
55.7B CAD 27.8 65.4 38.9 52.4
CA
Barrick Gold Corp
TSX:ABX
49.5B CAD 2.7 15.5 5.4 7.5
CA
Franco-Nevada Corp
TSX:FNV
44B CAD 26.1 51.8 29.6 38.2
RU
Polyus PAO
MOEX:PLZL
2.4T RUB 3.4 7.8 6 6.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
L
Lepanto Consolidated Mining Co
XPHS:LC
Average EV/EBITDA: 2 209.4
9.8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 764.6
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
11.6
26%
0.4
US
Newmont Corporation
NYSE:NEM
7.2
6%
1.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.4
9%
1.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.9
18%
2.2
CA
Barrick Gold Corp
TSX:ABX
5.4
16%
0.3
CA
Franco-Nevada Corp
TSX:FNV
29.6
17%
1.7
RU
Polyus PAO
MOEX:PLZL
6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
L
Lepanto Consolidated Mining Co
XPHS:LC
Average EV/EBIT: 2 537.9
17.5
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 681.2
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
11.6
19%
0.6
US
Newmont Corporation
NYSE:NEM
9.9
7%
1.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.2
12%
1.3
CA
Wheaton Precious Metals Corp
TSX:WPM
52.4
16%
3.3
CA
Barrick Gold Corp
TSX:ABX
7.5
14%
0.5
CA
Franco-Nevada Corp
TSX:FNV
38.2
14%
2.7
RU
Polyus PAO
MOEX:PLZL
6.6
N/A N/A