Integra Resources Corp
XTSX:ITR

Watchlist Manager
Integra Resources Corp Logo
Integra Resources Corp
XTSX:ITR
Watchlist
Price: 5.86 CAD -1.35% Market Closed
Market Cap: 990.8m CAD

Relative Value

The Relative Value of one ITR stock under the Base Case scenario is 6.1 CAD. Compared to the current market price of 5.86 CAD, Integra Resources Corp is Undervalued by 4%.

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
Base Case
6.1 CAD
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2
Forward
2.1
vs History
0
vs Industry
Median 3Y
-2.5
Median 5Y
-3.2
Industry
18.8
Forward
12.6
vs History
6
vs Industry
Median 3Y
-2.4
Median 5Y
-3.3
Industry
10.9
vs History
7
vs Industry
Median 3Y
-2.9
Median 5Y
-4
Industry
18.4
vs History
33
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
2.5
Forward
2
vs History
7
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.3
vs History
4
vs Industry
Median 3Y
-1.9
Median 5Y
-3.1
Industry
12.3
Forward
4.7
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
12.4
vs History
6
vs Industry
Median 3Y
-1.7
Median 5Y
-2.9
Industry
16.8
vs History
26
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
988.6m CAD 3.3 55.4 10.1 12.7
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 658.4 36 283.3 20 016.4 22 970.1
ZA
Gold Fields Ltd
JSE:GFI
661.2B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
221.3B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
834.8B CNY 2.5 18.3 16.3 16.3
US
Newmont Corporation
NYSE:NEM
108.7B USD 5.1 15.1 9.1 11.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
116.9B CAD 8 24.6 12.1 15.8
AU
Greatland Gold PLC
ASX:GGP
123.2B AUD 63.9 181.5 130.7 146.7
CA
Barrick Mining Corp
F:ABR0
62.6B EUR 5 20.6 8.8 11.2
CA
Barrick Gold Corp
TSX:ABX
101.2B CAD 5 20.5 8.8 11.2
CA
Wheaton Precious Metals Corp
TSX:WPM
72.8B CAD 28.9 52.8 38.6 49.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Integra Resources Corp
XTSX:ITR
Average EV/EBITDA: 2 250.1
10.1
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
20 016.4
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
16.3
33%
0.5
US
Newmont Corporation
NYSE:NEM
9.1
24%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.1
27%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
130.7
-5%
N/A
CA
Barrick Mining Corp
F:ABR0
8.8
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
8.8
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.6
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Integra Resources Corp
XTSX:ITR
Average EV/EBIT: 2 582.8
12.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 970.1
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
16.3
27%
0.6
US
Newmont Corporation
NYSE:NEM
11.6
30%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.8
36%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
146.7
-3%
N/A
CA
Barrick Mining Corp
F:ABR0
11.2
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
11.2
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
49.1
28%
1.8