看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 20.3x - 22.4x | 21.4x |
| Selected Fwd P/E Multiple | 5.8x - 6.4x | 6.1x |
| Fair Value | €42.57 - €47.06 | €44.81 |
| Upside | -0.8% - 9.7% | 4.4% |
| Benchmarks | - | Full Ticker |
| Coeur Mining, Inc. | - | NYSE:CDE |
| SSR Mining Inc. | - | NasdaqGS:SSRM |
| Newmont Corporation | - | NYSE:NEM |
| Golden Minerals Company | - | OTCPK:AUMN |
| Eldorado Gold Corporation | - | NYSE:EGO |
| AngloGold Ashanti plc | - | DB:HT3 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CDE | SSRM | NEM | AUMN | EGO | HT3 | |||
| NYSE:CDE | NasdaqGS:SSRM | NYSE:NEM | OTCPK:AUMN | NYSE:EGO | DB:HT3 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 2.7% | NM- | 30.1% | 22.5% | ||
| 3Y CAGR | NM- | NM- | 43.5% | NM- | 143.3% | 17.8% | ||
| Latest Twelve Months | 212.2% | 120.4% | 410.0% | 6.2% | 178.9% | 671.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.8% | 6.1% | 5.2% | -61.6% | -3.6% | 10.4% | ||
| Prior Fiscal Year | -12.6% | -6.9% | -21.3% | NA | 10.5% | -5.1% | ||
| Latest Fiscal Year | 5.6% | -26.2% | 17.6% | NA | 22.8% | 17.3% | ||
| Latest Twelve Months | 10.1% | 7.8% | 30.3% | NA | 23.9% | 21.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 15.5x | 6.1x | 6.1x | -0.1x | 5.7x | 9.4x | ||
| Price / LTM Sales | 4.9x | 2.3x | 3.4x | NA | 3.0x | 3.8x | ||
| LTM P/E Ratio | 48.5x | 29.0x | 11.3x | -0.9x | 12.7x | 18.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -0.9x | 12.7x | 48.5x | |||||
| Historical LTM P/E Ratio | -26.3x | 12.5x | 20.8x | |||||
| Selected P/E Multiple | 20.3x | 21.4x | 22.4x | |||||
| (x) LTM Net Income | 1,389 | 1,389 | 1,389 | |||||
| (=) Equity Value | 28,184 | 29,667 | 31,151 | |||||
| (/) Shares Outstanding | 504.1 | 504.1 | 504.1 | |||||
| Implied Value Range | 55.91 | 58.85 | 61.79 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 48.45 | 51.00 | 53.54 | 42.91 | ||||
| Upside / (Downside) | 12.9% | 18.8% | 24.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CDE | SSRM | NEM | AUMN | EGO | HT3 | |
| Value of Common Equity | 5,885 | 2,488 | 70,290 | 4 | 4,308 | 24,964 | |
| (/) Shares Outstanding | 639.7 | 202.8 | 1,098.4 | 15.1 | 205.1 | 504.1 | |
| Implied Stock Price | 9.20 | 12.27 | 63.99 | 0.24 | 21.00 | 49.52 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 | |
| Implied Stock Price (Trading Cur) | 9.20 | 12.27 | 63.99 | 0.24 | 21.00 | 42.91 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 | |