Mako Mining Corp
XTSX:MKO

Watchlist Manager
Mako Mining Corp Logo
Mako Mining Corp
XTSX:MKO
Watchlist
Price: 7.79 CAD -0.13% Market Closed
Market Cap: 677.8m CAD

Relative Value

The Relative Value of one MKO stock under the Base Case scenario is 5.13 CAD. Compared to the current market price of 7.79 CAD, Mako Mining Corp is Overvalued by 34%.

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.

MKO Relative Value
Base Case
5.13 CAD
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
47
Median 3Y
1.9
Median 5Y
2.3
Industry
2
vs History
25
vs Industry
22
Median 3Y
7.8
Median 5Y
10.7
Industry
18.7
vs History
22
vs Industry
19
Median 3Y
7.3
Median 5Y
7.2
Industry
11
vs History
34
vs Industry
9
Median 3Y
17
Median 5Y
11.7
Industry
18.1
vs History
69
vs Industry
20
Median 3Y
4.7
Median 5Y
5.9
Industry
2.1
vs History
31
vs Industry
46
Median 3Y
1.9
Median 5Y
2.4
Industry
2.4
vs History
49
vs Industry
47
Median 3Y
6.1
Median 5Y
7.5
Industry
8.1
vs History
15
vs Industry
24
Median 3Y
5.7
Median 5Y
4.8
Industry
12.1
vs History
20
vs Industry
23
Median 3Y
6
Median 5Y
5.6
Industry
14.8
vs History
25
vs Industry
22
Median 3Y
7.4
Median 5Y
7
Industry
12.2
vs History
30
vs Industry
15
Median 3Y
13.1
Median 5Y
9.7
Industry
16.6
vs History
34
vs Industry
23
Median 3Y
2.7
Median 5Y
3.5
Industry
1.8

Multiples Across Competitors

MKO Competitors Multiples
Mako Mining 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
Mako Mining Corp
XTSX:MKO
623.1m CAD 3.9 19.2 8.5 10
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 322.6 35 238.1 19 439.8 22 308.5
ZA
Gold Fields Ltd
JSE:GFI
617.7B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
200.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
835.9B CNY 2.6 18.3 16.3 16.3
US
Newmont Corporation
NYSE:NEM
99B USD 4.6 13.8 8.3 10.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
120.2B CAD 8.2 25 12.3 16.1
AU
Greatland Gold PLC
ASX:GGP
107.2B AUD 55.6 157.9 113.7 127.6
CA
Barrick Mining Corp
F:ABR0
59.7B EUR 4.8 19.4 8.3 10.6
CA
Barrick Gold Corp
TSX:ABX
96.4B CAD 4.7 19.3 8.2 10.5
CA
Wheaton Precious Metals Corp
TSX:WPM
68.9B CAD 27 49.3 36 45.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Mako Mining Corp
XTSX:MKO
Average EV/EBITDA: 2 183.5
8.5
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 439.8
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
25%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
33%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.3
27%
0.6
US
Newmont Corporation
NYSE:NEM
8.3
13%
0.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.3
26%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
113.7
-5%
N/A
CA
Barrick Mining Corp
F:ABR0
8.3
21%
0.4
CA
Barrick Gold Corp
TSX:ABX
8.2
21%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
36
21%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Mako Mining Corp
XTSX:MKO
Average EV/EBIT: 2 506.2
10
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 308.5
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
26%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
37%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.3
20%
0.8
US
Newmont Corporation
NYSE:NEM
10.6
14%
0.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.1
32%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
127.6
-3%
N/A
CA
Barrick Mining Corp
F:ABR0
10.6
26%
0.4
CA
Barrick Gold Corp
TSX:ABX
10.5
26%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
45.8
19%
2.4