BRW Relative Valuation - Brunswick Exploration Inc

Watchlist Manager

Watchlist

Price: 0.165 CAD

Market Cap: CA$43m

	Brunswick Exploration Inc XTSX:BRW	CA
	Allarity Therapeutics Inc NASDAQ:ALLR	US
S	Scryb Inc CNSX:SCYB	CA

Multiples-Based Value

There is not enough data to reliably calculate the multiples-based value of BRW.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

BRW Multiples-Based Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA		Brunswick Exploration Inc XTSX:BRW	42.8m CAD	0	-31.4	-12.6	-12.6
RU	P	Polyus PJSC LSE:PLZL	70.4T USD	11 233.1	34 959.7	19 286.2	22 132.2
ZA	G	Gold Fields Ltd JSE:GFI	660.3B ZAR	4.7	11.5	7	8.3
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	154.7B ZAR	1.9	9.5	4.7	5.8
CN		Zijin Mining Group Co Ltd SSE:601899	871.6B CNY	2.5	16.8	12.4	12.4
US		Newmont Corporation NYSE:NEM	112.3B USD	5.2	16.6	8.5	10.5
AU	G	Greatland Gold PLC ASX:GGP	143.3B AUD	41.2	122.7	77.2	86.2
CA		Agnico Eagle Mines Ltd TSX:AEM	133.4B CAD	8.7	23.1	12.6	15.9
CA		Barrick Mining Corp F:ABR0	56.5B EUR	4	13.7	6.6	8.2
CA		Barrick Gold Corp TSX:ABX	89.6B CAD	4.1	14	6.8	8.4
HK	Z	Zijin Gold International Co Ltd HKEX:2259	476.4B HKD	11.3	38	18.4	21.2

				Revenue Growth	P/S to Growth
CA		Brunswick Exploration Inc XTSX:BRW	Average P/S: 1 131.7 Not Available	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	11 233.1	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	4.7	13%	0.4
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	1.9	20%	0.1
CN		Zijin Mining Group Co Ltd SSE:601899	2.5	N/A	N/A
US		Newmont Corporation NYSE:NEM	5.2	10%	0.5
AU	G	Greatland Gold PLC ASX:GGP	41.2	-11%	N/A
CA		Agnico Eagle Mines Ltd TSX:AEM	8.7	11%	0.8
CA		Barrick Mining Corp F:ABR0	4	15%	0.3
CA		Barrick Gold Corp TSX:ABX	4.1	15%	0.3
HK	Z	Zijin Gold International Co Ltd HKEX:2259	11.3	N/A	N/A

				Earnings Growth	PEG
CA		Brunswick Exploration Inc XTSX:BRW	Average P/E: 3 522.6 Negative Multiple: -31.4	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	34 959.7	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	11.5	14%	0.8
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	9.5	51%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	16.8	N/A	N/A
US		Newmont Corporation NYSE:NEM	16.6	16%	1
AU	G	Greatland Gold PLC ASX:GGP	122.7	N/A	N/A
CA		Agnico Eagle Mines Ltd TSX:AEM	23.1	13%	1.8
CA		Barrick Mining Corp F:ABR0	13.7	17%	0.8
CA		Barrick Gold Corp TSX:ABX	14	17%	0.8
HK	Z	Zijin Gold International Co Ltd HKEX:2259	38	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
CA		Brunswick Exploration Inc XTSX:BRW	Average EV/EBITDA: 1 944.1 Negative Multiple: -12.6	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	19 286.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	7	16%	0.4
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	4.7	34%	0.1
CN		Zijin Mining Group Co Ltd SSE:601899	12.4	N/A	N/A
US		Newmont Corporation NYSE:NEM	8.5	11%	0.8
AU	G	Greatland Gold PLC ASX:GGP	77.2	-5%	N/A
CA		Agnico Eagle Mines Ltd TSX:AEM	12.6	14%	0.9
CA		Barrick Mining Corp F:ABR0	6.6	21%	0.3
CA		Barrick Gold Corp TSX:ABX	6.8	21%	0.3
HK	Z	Zijin Gold International Co Ltd HKEX:2259	18.4	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
CA		Brunswick Exploration Inc XTSX:BRW	Average EV/EBIT: 2 230.9 Negative Multiple: -12.6	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	22 132.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	8.3	11%	0.8
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	5.8	37%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	12.4	N/A	N/A
US		Newmont Corporation NYSE:NEM	10.5	17%	0.6
AU	G	Greatland Gold PLC ASX:GGP	86.2	-3%	N/A
CA		Agnico Eagle Mines Ltd TSX:AEM	15.9	17%	0.9
CA		Barrick Mining Corp F:ABR0	8.2	23%	0.4
CA		Barrick Gold Corp TSX:ABX	8.4	23%	0.4
HK	Z	Zijin Gold International Co Ltd HKEX:2259	21.2	N/A	N/A

Brunswick Exploration Inc
XTSX:BRW

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BRW Competitors Multiples
Brunswick Exploration Inc Competitors

See Also

Company

Help

Tools

Stocks

Brunswick Exploration Inc XTSX:BRW

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BRW Competitors Multiples Brunswick Exploration Inc Competitors

See Also

Company

Help

Tools

Stocks

Brunswick Exploration Inc
XTSX:BRW

BRW Competitors Multiples
Brunswick Exploration Inc Competitors