Dynacor Group Inc
F:OA5

Watchlist Manager
Dynacor Group Inc Logo
Dynacor Group Inc
F:OA5
Watchlist
Price: 3.88 EUR 1.57%
Market Cap: 141.7m EUR
Have any thoughts about
Dynacor Group Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one OA5 stock under the Base Case scenario is 4.87 EUR. Compared to the current market price of 3.88 EUR, Dynacor Group Inc is Undervalued by 20%.

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.

OA5 Relative Value
Base Case
4.87 EUR
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
12
vs Industry
75
Median 3Y
0.4
Median 5Y
0.5
Industry
1.7
Forward
0.5
More Details
7.8
P/E
P/E
Price to Earnings
7.8
vs History
34
vs Industry
22
Median 3Y
7.2
Median 5Y
7.5
Industry
15.3
Forward
8.6
More Details
6.3
P/OCF
P/OCF
Price to OCF
6.3
vs History
44
vs Industry
11
Median 3Y
6.6
Median 5Y
6.3
Industry
9
More Details
7.9
P/FCFE
P/FCFE
Price to FCFE
7.9
vs History
50
vs Industry
11
Median 3Y
9.6
Median 5Y
8.3
Industry
15.2
More Details
1.5
P/B
P/B
Price to Book Value
1.5
vs History
1
vs Industry
38
Median 3Y
1.2
Median 5Y
1
Industry
1.4
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
11
vs Industry
80
Median 3Y
0.3
Median 5Y
0.4
Industry
2
Forward
0.4
More Details
2.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.7
vs History
15
vs Industry
58
Median 3Y
2.3
Median 5Y
2.6
Industry
7.1
More Details
3.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
3.2
vs History
19
vs Industry
26
Median 3Y
2.6
Median 5Y
3
Industry
9.8
Forward
3.4
More Details
3.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
3.6
vs History
33
vs Industry
25
Median 3Y
3.1
Median 5Y
3.4
Industry
12.5
Forward
4.1
More Details
4.4
EV/OCF
EV/OCF
Enterprise Value to OCF
4.4
vs History
38
vs Industry
16
Median 3Y
4.7
Median 5Y
4.3
Industry
10.2
More Details
5.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
5.5
vs History
46
vs Industry
11
Median 3Y
6.1
Median 5Y
5.7
Industry
13.2
More Details
1.5
EV/IC
EV/IC
Enterprise Value to IC
1.5
vs History
1
vs Industry
35
Median 3Y
1.1
Median 5Y
0.9
Industry
1.3
More Details

Multiples Across Competitors

OA5 Competitors Multiples
Dynacor Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Dynacor Group Inc
F:OA5
138.7m EUR 0.5 7.8 3.2 3.6
RU
Polyus PJSC
LSE:PLZL
70.4T USD 15 727.1 48 946.1 27 002.2 30 986.8
ZA
Gold Fields Ltd
JSE:GFI
239.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
100B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
420.7B CNY 1.4 14.4 12.5 12.5
US
Newmont Corporation
NYSE:NEM
43.7B USD 2.6 -36 8.8 16
CA
Agnico Eagle Mines Ltd
TSX:AEM
58.5B CAD 5.2 40.5 9.7 15.2
CA
Barrick Gold Corp
TSX:ABX
39.1B CAD 2.2 16.7 5 7.9
CA
Wheaton Precious Metals Corp
TSX:WPM
37B CAD 21.2 42.3 27.6 37.9
CA
Franco-Nevada Corp
TSX:FNV
34.1B CAD 21.7 -39.2 24.3 32.6
RU
Polyus PAO
MOEX:PLZL
1.9T RUB 3.6 7.5 6.4 7.3
P/S Multiple
Revenue Growth P/S to Growth
CA
Dynacor Group Inc
F:OA5
Average P/S: 1 753.9
0.5
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
15 727.1
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
15%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
5%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
1.4
9%
0.2
US
Newmont Corporation
NYSE:NEM
2.6
19%
0.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
5.2
12%
0.4
CA
Barrick Gold Corp
TSX:ABX
2.2
13%
0.2
CA
Wheaton Precious Metals Corp
TSX:WPM
21.2
17%
1.2
CA
Franco-Nevada Corp
TSX:FNV
21.7
10%
2.2
RU
Polyus PAO
MOEX:PLZL
3.6
N/A N/A
P/E Multiple
Earnings Growth PEG
CA
Dynacor Group Inc
F:OA5
Average P/E: 7 010.8
7.8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
48 946.1
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
43%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
26%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
14.4
26%
0.6
US
Newmont Corporation
NYSE:NEM
Negative Multiple: -36 N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
40.5
4%
10.1
CA
Barrick Gold Corp
TSX:ABX
16.7
38%
0.4
CA
Wheaton Precious Metals Corp
TSX:WPM
42.3
16%
2.6
CA
Franco-Nevada Corp
TSX:FNV
Negative Multiple: -39.2 N/A N/A
RU
Polyus PAO
MOEX:PLZL
7.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Dynacor Group Inc
F:OA5
Average EV/EBITDA: 3 011.1
3.2
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
27 002.2
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
18%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
14%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.5
34%
0.4
US
Newmont Corporation
NYSE:NEM
8.8
53%
0.2
CA
Agnico Eagle Mines Ltd
TSX:AEM
9.7
16%
0.6
CA
Barrick Gold Corp
TSX:ABX
5
19%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
27.6
21%
1.3
CA
Franco-Nevada Corp
TSX:FNV
24.3
9%
2.7
RU
Polyus PAO
MOEX:PLZL
6.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Dynacor Group Inc
F:OA5
Average EV/EBIT: 3 457.8
3.6
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
30 986.8
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
13%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.5
25%
0.5
US
Newmont Corporation
NYSE:NEM
16
121%
0.1
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.2
17%
0.9
CA
Barrick Gold Corp
TSX:ABX
7.9
27%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
37.9
23%
1.6
CA
Franco-Nevada Corp
TSX:FNV
32.6
4%
8.1
RU
Polyus PAO
MOEX:PLZL
7.3
N/A N/A

See Also

Summary
OA5 intrinsic value, competitors valuation, and company profile.
DCF Valuation
OA5 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OA5 stock valuation using valuation multiples.
Wall Street Estimates
OA5 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OA5 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 215,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.