Hochschild Mining PLC
LSE:HOC

Watchlist Manager
Hochschild Mining PLC Logo
Hochschild Mining PLC
LSE:HOC
Watchlist
Price: 464 GBX 1.67%
Market Cap: 2.4B GBX

Relative Value

The Relative Value of one HOC stock under the Base Case scenario is 1 614.33 GBX. Compared to the current market price of 464 GBX, Hochschild Mining PLC is Undervalued by 71%.

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.

HOC Relative Value
Base Case
1 614.33 GBX
Undervaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
48
Median 3Y
1.3
Median 5Y
1.3
Industry
2
Forward
0
vs History
31
vs Industry
4
Median 3Y
14.2
Median 5Y
15
Industry
18.8
Forward
0.2
vs History
0
vs Industry
18
Median 3Y
4.8
Median 5Y
4.2
Industry
10.9
vs History
9
vs Industry
Median 3Y
-5.3
Median 5Y
3.2
Industry
18.4
vs History
0
vs Industry
22
Median 3Y
1.8
Median 5Y
1.4
Industry
2.1
vs History
12
vs Industry
28
Median 3Y
20.4
Median 5Y
17.2
Industry
2.5
Forward
0.2
vs History
28
vs Industry
6
Median 3Y
62
Median 5Y
49.6
Industry
8.3
vs History
28
vs Industry
3
Median 3Y
54.9
Median 5Y
46.9
Industry
12.3
Forward
0.5
vs History
47
vs Industry
2
Median 3Y
114.7
Median 5Y
92.2
Industry
14.9
Forward
0.7
vs History
38
vs Industry
3
Median 3Y
80.9
Median 5Y
60.9
Industry
12.4
vs History
9
vs Industry
Median 3Y
-111.7
Median 5Y
-59.9
Industry
16.8
vs History
0
vs Industry
8
Median 3Y
12.4
Median 5Y
12.1
Industry
1.9

Multiples Across Competitors

HOC Competitors Multiples
Hochschild Mining PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Hochschild Mining PLC
LSE:HOC
2.4B GBP 3 21.5 55.7 93.5
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 658.4 36 283.3 20 016.4 22 970.1
ZA
Gold Fields Ltd
JSE:GFI
661.2B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
211.3B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
805.8B CNY 2.5 17.7 15.8 15.8
US
Newmont Corporation
NYSE:NEM
108.2B USD 5 15.1 9.1 11.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
116.9B CAD 8 24.6 12.1 15.9
AU
Greatland Gold PLC
ASX:GGP
122.5B AUD 63.6 180.5 130 145.9
CA
Barrick Gold Corp
TSX:ABX
100.3B CAD 5 20.4 8.7 11.1
CA
Barrick Mining Corp
F:ABR0
61.8B EUR 5 20.3 8.7 11.1
CA
Wheaton Precious Metals Corp
TSX:WPM
72.7B CAD 28.9 52.7 38.5 49
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Hochschild Mining PLC
LSE:HOC
Average EV/EBITDA: 2 255
55.7
27%
2.1
RU
P
Polyus PJSC
LSE:PLZL
20 016.4
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
15.8
33%
0.5
US
Newmont Corporation
NYSE:NEM
9.1
24%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.1
27%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
130
-5%
N/A
CA
Barrick Gold Corp
TSX:ABX
8.7
33%
0.3
CA
Barrick Mining Corp
F:ABR0
8.7
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.5
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Hochschild Mining PLC
LSE:HOC
Average EV/EBIT: 2 591.5
93.5
39%
2.4
RU
P
Polyus PJSC
LSE:PLZL
22 970.1
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
15.8
27%
0.6
US
Newmont Corporation
NYSE:NEM
11.6
30%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.9
36%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
145.9
-3%
N/A
CA
Barrick Gold Corp
TSX:ABX
11.1
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.1
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
49
28%
1.8