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 Pb Multiple | 2.0x - 2.2x | 2.1x |
| Historical Pb Multiple | 1.0x - 2.3x | 1.6x |
| Fair Value | $0.36 - $0.40 | $0.38 |
| Upside | -33.4% - -26.4% | -29.9% |
| Benchmarks | - | Full Ticker |
| Hochschild Mining plc | - | LSE:HOC |
| DRDGOLD Limited | - | LSE:0ICU |
| Dundee Precious Metals Inc. | - | TSX:DPM |
| Perseus Mining Limited | - | LSE:0TXW |
| Newmont Corporation | - | LSE:0R28 |
| Pan African Resources PLC | - | OTCPK:PAFR.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| HOC | 0ICU | DPM | 0TXW | 0R28 | PAFR.F | |||
| LSE:HOC | LSE:0ICU | TSX:DPM | LSE:0TXW | LSE:0R28 | OTCPK:PAFR.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 27.4% | 76.1% | NM- | 131.2% | 2.7% | 15.8% | ||
| 3Y CAGR | 8.0% | -2.6% | 8.4% | 55.0% | 43.5% | 2.0% | ||
| Latest Twelve Months | 276.4% | 28.0% | 33.7% | 14.5% | 230.1% | 15.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 22.1% | 25.1% | 26.4% | 5.9% | 19.6% | ||
| Prior Fiscal Year | -7.9% | 23.3% | 35.0% | 30.0% | -21.3% | 19.0% | ||
| Latest Fiscal Year | 10.2% | 21.3% | 40.1% | 31.6% | 17.6% | 21.2% | ||
| Latest Twelve Months | 10.2% | 24.2% | 40.1% | 31.9% | 17.6% | 22.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.1% | 23.0% | 16.5% | 17.9% | 3.8% | 24.9% | ||
| Prior Fiscal Year | -8.7% | 21.9% | 17.2% | 25.1% | -10.4% | 20.7% | ||
| Latest Twelve Months | 15.9% | 24.5% | 20.2% | 23.0% | 11.1% | 22.4% | ||
| Next Fiscal Year | 26.8% | 28.3% | 20.0% | 20.2% | 13.6% | 32.6% | ||
| Two Fiscal Years Forward | 25.4% | 22.9% | 15.2% | 15.0% | 13.7% | 40.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.9x | 3.5x | 3.8x | 2.6x | 2.9x | 3.1x | ||
| Price / LTM EPS | 18.8x | 14.3x | 9.5x | 8.1x | 16.6x | 13.9x | ||
| Price / Book | 3.0x | 3.2x | 1.8x | 1.7x | 1.8x | 2.8x | ||
| Price / Fwd Book | 2.3x | 2.9x | 1.6x | 1.4x | 1.7x | 2.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.7x | 1.8x | 3.2x | |||||
| Historical P/B Ratio | 1.0x | 1.6x | 2.3x | |||||
| Selected P/B Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) Book Value | 422 | 422 | 422 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HOC | 0ICU | DPM | 0TXW | 0R28 | PAFR.F | |
| Value of Common Equity | 1,812 | 25,408 | 2,314 | 2,684 | 54,548 | 1,278 | |
| (/) Shares Outstanding | 514.5 | 86.2 | 173.2 | 1,368.1 | 1,127.3 | 2,349.9 | |
| Implied Stock Price | 3.52 | 294.60 | 13.36 | 1.96 | 48.39 | 0.54 | |
| FX Conversion Rate to Trading Currency | 1.30 | 18.85 | 0.70 | 0.63 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.71 | 15.63 | 19.13 | 3.12 | 48.39 | 0.54 | |
| Trading Currency | GBP | USD | CAD | AUD | USD | USD | |
| FX Rate to Reporting Currency | 1.30 | 18.85 | 0.70 | 0.63 | 1.00 | 1.00 | |