Cygnus Gold Ltd
ASX:CY5

Watchlist Manager
Cygnus Gold Ltd Logo
Cygnus Gold Ltd
ASX:CY5
Watchlist
Price: 0.22 AUD Market Closed
Market Cap: 234.2m AUD

Relative Value

The Relative Value of one CY5 stock under the Base Case scenario is 0.01 AUD. Compared to the current market price of 0.22 AUD, Cygnus Gold Ltd is Overvalued by 95%.

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.

CY5 Relative Value
Base Case
0.01 AUD
Overvaluation 95%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CY5 Competitors Multiples
Cygnus Gold 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
AU
Cygnus Gold Ltd
ASX:CY5
233.9m AUD 0 -40.6 -26.9 -26.9
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 423.7 35 553 1 527 894.1 1 753 359.3
ZA
Gold Fields Ltd
JSE:GFI
731.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
227.5B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
990.3B CNY 3 21.8 17.6 17.6
US
Newmont Corporation
NYSE:NEM
124.7B USD 5.8 17.3 10.5 13.3
AU
Greatland Gold PLC
ASX:GGP
170.5B AUD 89.1 252.9 91 102.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
137.9B CAD 9.6 29.3 10.4 13.6
CA
Barrick Mining Corp
F:ABR0
72.4B EUR 5.7 23.4 11.7 14.9
CA
Barrick Gold Corp
TSX:ABX
116.6B CAD 5.7 23.3 7.2 9.1
CA
Wheaton Precious Metals Corp
TSX:WPM
85.5B CAD 34.1 62.3 32.8 41.8
P/S Multiple
Revenue Growth P/S to Growth
AU
Cygnus Gold Ltd
ASX:CY5
Average P/S: 1 447.1
Not Available
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
11 423.7
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
16%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
3
13%
0.2
US
Newmont Corporation
NYSE:NEM
5.8
12%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
89.1
-11%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
9.6
19%
0.5
CA
Barrick Mining Corp
F:ABR0
5.7
19%
0.3
CA
Barrick Gold Corp
TSX:ABX
5.7
19%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
34.1
30%
1.1
P/E Multiple
Earnings Growth PEG
AU
Cygnus Gold Ltd
ASX:CY5
Average P/E: 4 497.9
Negative Multiple: -40.6
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
35 553
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
21.8
26%
0.8
US
Newmont Corporation
NYSE:NEM
17.3
43%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
252.9
N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
29.3
43%
0.7
CA
Barrick Mining Corp
F:ABR0
23.4
45%
0.5
CA
Barrick Gold Corp
TSX:ABX
23.3
44%
0.5
CA
Wheaton Precious Metals Corp
TSX:WPM
62.3
45%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Cygnus Gold Ltd
ASX:CY5
Average EV/EBITDA: 191 009.4
Negative Multiple: -26.9
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
1 527 894.1
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
10.5
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
91
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
10.4
28%
0.4
CA
Barrick Mining Corp
F:ABR0
11.7
33%
0.4
CA
Barrick Gold Corp
TSX:ABX
7.2
33%
0.2
CA
Wheaton Precious Metals Corp
TSX:WPM
32.8
32%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Cygnus Gold Ltd
ASX:CY5
Average EV/EBIT: 219 196.5
Negative Multiple: -26.9
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
1 753 359.3
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
13.3
29%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
102.1
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.6
37%
0.4
CA
Barrick Mining Corp
F:ABR0
14.9
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.1
43%
0.2
CA
Wheaton Precious Metals Corp
TSX:WPM
41.8
28%
1.5