MAE Relative Valuation - Maritime Resources Corp

Watchlist Manager

Watchlist

Price: 2.24 CAD

Market Cap: CA$259.2m

	Maritime Resources Corp XTSX:MAE	CA
N	Ningbo Heli Technology Co Ltd SSE:603917	CN
	Tradelink Electronic Commerce Ltd HKEX:536	HK

Multiples-Based Value

MAE doesn't have a meaningful market cap.

The Multiples-Based Value for Maritime Resources Corp (MAE) under the Base Case is 1.54 CAD. Compared with the current market price of 2.24 CAD, the stock appears Overvalued by 31%.

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?

MAE Multiples-Based Value

Base Case

Overvaluation 31%

Multiples-Based Value

Price CA$2.24

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		Maritime Resources Corp XTSX:MAE	252.6m CAD	74.3	-60.6	-114.7	-102
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	716.5B ZAR	4.9	11.9	7.3	8.6
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	170.6B ZAR	2.1	10.5	5.2	6.4
CN		Zijin Mining Group Co Ltd SSE:601899	875.1B CNY	2.5	16.9	12.3	12.3
US		Newmont Corporation NYSE:NEM	122.9B USD	5.5	17.5	9	11.1
CA		Agnico Eagle Mines Ltd TSX:AEM	145.2B CAD	8.8	23.6	12.9	16.2
CA		Barrick Gold Corp TSX:ABX	95.9B CAD	4.1	13.9	6.8	8.4
CA		Barrick Mining Corp F:ABR0	60.4B EUR	4.1	13.9	6.7	8.3
CA		Wheaton Precious Metals Corp TSX:WPM	84.7B CAD	26.5	41.7	31.9	38
HK	Z	Zijin Gold International Co Ltd HKEX:2259	471.3B HKD	11.2	37.6	18.2	21

				Revenue Growth	P/S to Growth
CA		Maritime Resources Corp XTSX:MAE	Average P/S: 1 034.3 74.3	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	11 233.1	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	4.9	13%	0.4
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	2.1	22%	0.1
CN		Zijin Mining Group Co Ltd SSE:601899	2.5	15%	0.2
US		Newmont Corporation NYSE:NEM	5.5	10%	0.5
CA		Agnico Eagle Mines Ltd TSX:AEM	8.8	11%	0.8
CA		Barrick Gold Corp TSX:ABX	4.1	15%	0.3
CA		Barrick Mining Corp F:ABR0	4.1	15%	0.3
CA		Wheaton Precious Metals Corp TSX:WPM	26.5	19%	1.4
HK	Z	Zijin Gold International Co Ltd HKEX:2259	11.2	36%	0.3

				Earnings Growth	PEG
CA		Maritime Resources Corp XTSX:MAE	Average P/E: 3 514.7 Negative Multiple: -60.6	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	34 959.7	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	11.9	14%	0.9
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	10.5	51%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	16.9	N/A	N/A
US		Newmont Corporation NYSE:NEM	17.5	16%	1.1
CA		Agnico Eagle Mines Ltd TSX:AEM	23.6	13%	1.8
CA		Barrick Gold Corp TSX:ABX	13.9	17%	0.8
CA		Barrick Mining Corp F:ABR0	13.9	17%	0.8
CA		Wheaton Precious Metals Corp TSX:WPM	41.7	4%	10.4
HK	Z	Zijin Gold International Co Ltd HKEX:2259	37.6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
CA		Maritime Resources Corp XTSX:MAE	Average EV/EBITDA: 1 939.7 Negative Multiple: -114.7	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	19 286.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	7.3	16%	0.5
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	5.2	34%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	12.3	N/A	N/A
US		Newmont Corporation NYSE:NEM	9	11%	0.8
CA		Agnico Eagle Mines Ltd TSX:AEM	12.9	14%	0.9
CA		Barrick Gold Corp TSX:ABX	6.8	21%	0.3
CA		Barrick Mining Corp F:ABR0	6.7	21%	0.3
CA		Wheaton Precious Metals Corp TSX:WPM	31.9	7%	4.6
HK	Z	Zijin Gold International Co Ltd HKEX:2259	18.2	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
CA		Maritime Resources Corp XTSX:MAE	Average EV/EBIT: 2 226.3 Negative Multiple: -102	N/A	N/A
RU	P	Polyus PJSC LSE:PLZL	22 132.2	N/A	N/A
ZA	G	Gold Fields Ltd JSE:GFI	8.6	11%	0.8
ZA	H	Harmony Gold Mining Company Ltd JSE:HAR	6.4	37%	0.2
CN		Zijin Mining Group Co Ltd SSE:601899	12.3	N/A	N/A
US		Newmont Corporation NYSE:NEM	11.1	17%	0.7
CA		Agnico Eagle Mines Ltd TSX:AEM	16.2	17%	1
CA		Barrick Gold Corp TSX:ABX	8.4	23%	0.4
CA		Barrick Mining Corp F:ABR0	8.3	23%	0.4
CA		Wheaton Precious Metals Corp TSX:WPM	38	11%	3.5
HK	Z	Zijin Gold International Co Ltd HKEX:2259	21	N/A	N/A

Maritime Resources Corp
XTSX:MAE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MAE Competitors Multiples
Maritime Resources Corp Competitors

See Also

Company

Help

Tools

Stocks

Maritime Resources Corp XTSX:MAE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MAE Competitors Multiples Maritime Resources Corp Competitors

See Also

Company

Help

Tools

Stocks

Maritime Resources Corp
XTSX:MAE

MAE Competitors Multiples
Maritime Resources Corp Competitors