Integra Resources Corp
XTSX:ITR

Watchlist Manager
Integra Resources Corp Logo
Integra Resources Corp
XTSX:ITR
Watchlist
Price: 5.27 CAD -4.53% Market Closed
Market Cap: 891.1m 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 5.27 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
9
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.1
Forward
2
vs History
1
vs Industry
Median 3Y
-2.5
Median 5Y
-3.2
Industry
19.3
Forward
13.8
vs History
7
vs Industry
Median 3Y
-2.4
Median 5Y
-3.2
Industry
11.2
vs History
11
vs Industry
Median 3Y
-2.4
Median 5Y
-3.9
Industry
18.5
vs History
34
vs Industry
10
Median 3Y
2
Median 5Y
2.6
Industry
2.2
vs History
6
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.5
Forward
1.9
vs History
9
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.5
vs History
7
vs Industry
Median 3Y
-1.9
Median 5Y
-2.9
Industry
12.6
Forward
4.2
vs History
7
vs Industry
Median 3Y
-1.8
Median 5Y
-2.8
Industry
15.2
Forward
7.5
vs History
7
vs Industry
Median 3Y
-1.9
Median 5Y
-2.8
Industry
12.6
vs History
7
vs Industry
Median 3Y
-1.7
Median 5Y
-2.7
Industry
16.9
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
889.1m CAD 3 50 9.1 11.4
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 775 36 646.3 20 216.7 23 200
ZA
Gold Fields Ltd
JSE:GFI
642.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
201.9B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
916.1B CNY 2.8 20.1 17.6 17.6
US
Newmont Corporation
NYSE:NEM
110.5B USD 5.1 15.4 9.3 11.8
AU
Greatland Gold PLC
ASX:GGP
139.6B AUD 72.5 205.9 148.3 166.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
117.5B CAD 8.1 24.8 12.2 16
CA
Barrick Mining Corp
F:ABR0
62.4B EUR 5 20.5 8.8 11.2
CA
Barrick Gold Corp
TSX:ABX
102.1B CAD 5.1 20.8 8.9 11.3
CA
Wheaton Precious Metals Corp
TSX:WPM
73.5B CAD 29.3 53.5 39.1 49.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Integra Resources Corp
XTSX:ITR
Average EV/EBITDA: 2 274.4
9.1
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
20 216.7
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
31%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
17.6
34%
0.5
US
Newmont Corporation
NYSE:NEM
9.3
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
148.3
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.2
27%
0.5
CA
Barrick Mining Corp
F:ABR0
8.8
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
8.9
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
39.1
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Integra Resources Corp
XTSX:ITR
Average EV/EBIT: 2 610.6
11.4
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
23 200
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
17.6
28%
0.6
US
Newmont Corporation
NYSE:NEM
11.8
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
166.5
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
16
38%
0.4
CA
Barrick Mining Corp
F:ABR0
11.2
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
11.3
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
49.8
28%
1.8