Lion One Metals Ltd
XTSX:LIO

Watchlist Manager
Lion One Metals Ltd Logo
Lion One Metals Ltd
XTSX:LIO
Watchlist
Price: 0.29 CAD -1.69% Market Closed
Market Cap: 116.8m CAD

Relative Value

The Relative Value of one LIO stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.29 CAD, Lion One Metals Ltd 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.

LIO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
40
Median 3Y
2
Median 5Y
0
Industry
2.1
Forward
1.1
vs History
vs Industry
Median 3Y
-41.5
Median 5Y
-106.8
Industry
19.3
vs History
vs Industry
Median 3Y
-21.3
Median 5Y
-65.5
Industry
11.2
vs History
vs Industry
Median 3Y
-5.2
Median 5Y
-13.2
Industry
18.5
vs History
93
vs Industry
71
Median 3Y
1.1
Median 5Y
2
Industry
2.2
vs History
34
vs Industry
38
Median 3Y
2.5
Median 5Y
0
Industry
2.5
Forward
1
vs History
11
vs Industry
Median 3Y
-28.8
Median 5Y
0
Industry
8.5
vs History
11
vs Industry
Median 3Y
-17.1
Median 5Y
-74.6
Industry
12.6
Forward
3.5
vs History
6
vs Industry
Median 3Y
-17.9
Median 5Y
-71.8
Industry
15.2
vs History
vs Industry
Median 3Y
-25.2
Median 5Y
-63.9
Industry
12.6
vs History
vs Industry
Median 3Y
-5
Median 5Y
-7.5
Industry
16.9
vs History
93
vs Industry
65
Median 3Y
1
Median 5Y
1.9
Industry
1.9

Multiples Across Competitors

LIO Competitors Multiples
Lion One Metals Ltd 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
Lion One Metals Ltd
XTSX:LIO
116.8m CAD 1.8 -106.8 6.9 13.3
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 584.4 36 053 19 889.4 22 824.4
ZA
Gold Fields Ltd
JSE:GFI
652.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
208.4B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
989.2B CNY 3 21.7 17.6 17.6
US
Newmont Corporation
NYSE:NEM
117.2B USD 5.5 16.5 9.9 12.5
AU
Greatland Gold PLC
ASX:GGP
152.3B AUD 79.4 225.5 162.4 182.3
CA
Agnico Eagle Mines Ltd
TSX:AEM
132.9B CAD 9 27.7 13.7 17.9
CA
Barrick Mining Corp
F:ABR0
69.7B EUR 5.6 22.6 9.7 12.4
CA
Barrick Gold Corp
TSX:ABX
112.8B CAD 5.6 22.6 9.7 12.3
CA
Wheaton Precious Metals Corp
TSX:WPM
79.2B CAD 31.1 56.8 41.6 52.9
P/E Multiple
Earnings Growth PEG
CA
Lion One Metals Ltd
XTSX:LIO
Average P/E: 4 555.8
Negative Multiple: -106.8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
36 053
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
48%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
39%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
21.7
26%
0.8
US
Newmont Corporation
NYSE:NEM
16.5
43%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
225.5
N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
27.7
40%
0.7
CA
Barrick Mining Corp
F:ABR0
22.6
45%
0.5
CA
Barrick Gold Corp
TSX:ABX
22.6
44%
0.5
CA
Wheaton Precious Metals Corp
TSX:WPM
56.8
45%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Lion One Metals Ltd
XTSX:LIO
Average EV/EBITDA: 2 240.1
6.9
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 889.4
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
17.6
34%
0.5
US
Newmont Corporation
NYSE:NEM
9.9
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
162.4
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.7
27%
0.5
CA
Barrick Mining Corp
F:ABR0
9.7
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.7
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
41.6
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Lion One Metals Ltd
XTSX:LIO
Average EV/EBIT: 2 571.7
13.3
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 824.4
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
12.5
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
182.3
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
17.9
38%
0.5
CA
Barrick Mining Corp
F:ABR0
12.4
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
12.3
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
52.9
28%
1.9