Integra Resources Corp
XTSX:ITR

Watchlist Manager
Integra Resources Corp Logo
Integra Resources Corp
XTSX:ITR
Watchlist
Price: 5.4 CAD -1.1% Market Closed
Market Cap: 913m CAD

Relative Value

The Relative Value of one ITR stock under the Base Case scenario is hidden CAD. Compared to the current market price of 5.4 CAD, Integra Resources Corp is hidden .

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.

ITR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2
Forward
2
vs History
0
vs Industry
Median 3Y
-2.5
Median 5Y
-3.2
Industry
18.8
Forward
11.7
vs History
6
vs Industry
Median 3Y
-2.4
Median 5Y
-3.3
Industry
11.1
vs History
9
vs Industry
Median 3Y
-2.9
Median 5Y
-4
Industry
18.3
vs History
34
vs Industry
10
Median 3Y
2
Median 5Y
2.6
Industry
2.1
vs History
4
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.4
Forward
1.8
vs History
7
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.2
vs History
6
vs Industry
Median 3Y
-1.9
Median 5Y
-3.1
Industry
12.1
Forward
4.4
vs History
6
vs Industry
Median 3Y
-1.8
Median 5Y
-3
Industry
14.9
vs History
6
vs Industry
Median 3Y
-1.9
Median 5Y
-3.1
Industry
12.3
vs History
6
vs Industry
Median 3Y
-1.7
Median 5Y
-2.9
Industry
16.8
vs History
28
vs Industry
21
Median 3Y
1
Median 5Y
1.3
Industry
1.9

Multiples Across Competitors

ITR Competitors Multiples
Integra Resources Corp 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
Integra Resources Corp
XTSX:ITR
921.1m CAD 3 50.9 9.4 11.8
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 474.4 35 710.7 19 700.5 22 607.6
ZA
Gold Fields Ltd
JSE:GFI
643.8B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
206.1B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
817.3B CNY 2.5 17.9 16 16
US
Newmont Corporation
NYSE:NEM
103B USD 4.8 14.3 8.7 11
CA
Agnico Eagle Mines Ltd
TSX:AEM
113.2B CAD 7.8 23.8 11.7 15.3
AU
Greatland Gold PLC
ASX:GGP
110.5B AUD 57.6 163.6 117.9 132.3
CA
Barrick Gold Corp
TSX:ABX
96.5B CAD 4.8 19.5 8.4 10.6
CA
Barrick Mining Corp
F:ABR0
59.2B EUR 4.7 19.3 8.3 10.5
CA
Wheaton Precious Metals Corp
TSX:WPM
70.4B CAD 27.9 51 37.2 47.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Integra Resources Corp
XTSX:ITR
Average EV/EBITDA: 2 213.1
9.4
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 700.5
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
33%
0.5
US
Newmont Corporation
NYSE:NEM
8.7
24%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
11.7
27%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
117.9
-5%
N/A
CA
Barrick Gold Corp
TSX:ABX
8.4
33%
0.3
CA
Barrick Mining Corp
F:ABR0
8.3
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
37.2
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Integra Resources Corp
XTSX:ITR
Average EV/EBIT: 2 540.3
11.8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 607.6
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
27%
0.6
US
Newmont Corporation
NYSE:NEM
11
30%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.3
36%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
132.3
-3%
N/A
CA
Barrick Gold Corp
TSX:ABX
10.6
43%
0.2
CA
Barrick Mining Corp
F:ABR0
10.5
43%
0.2
CA
Wheaton Precious Metals Corp
TSX:WPM
47.4
28%
1.7