CNMC Goldmine Holdings Ltd
SGX:5TP

Watchlist Manager
CNMC Goldmine Holdings Ltd Logo
CNMC Goldmine Holdings Ltd
SGX:5TP
Watchlist
Price: 1.09 SGD 6.86%
Market Cap: 444.4m SGD

Relative Value

The Relative Value of one 5TP stock under the Base Case scenario is 0.66 SGD. Compared to the current market price of 1.09 SGD, CNMC Goldmine Holdings Ltd is Overvalued by 39%.

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.

5TP Relative Value
Base Case
0.66 SGD
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
55
Median 3Y
1.6
Median 5Y
1.8
Industry
2.2
vs History
46
vs Industry
21
Median 3Y
15.4
Median 5Y
15.4
Industry
19.5
vs History
25
vs Industry
26
Median 3Y
4.8
Median 5Y
5.7
Industry
11.5
vs History
26
vs Industry
19
Median 3Y
7.4
Median 5Y
7.4
Industry
18.9
vs History
4
vs Industry
30
Median 3Y
1.6
Median 5Y
1.6
Industry
2.3
vs History
4
vs Industry
60
Median 3Y
1.3
Median 5Y
1.5
Industry
2.6
vs History
6
vs Industry
69
Median 3Y
1.9
Median 5Y
2.2
Industry
8.7
vs History
34
vs Industry
28
Median 3Y
4.4
Median 5Y
6
Industry
12.8
vs History
44
vs Industry
26
Median 3Y
6.9
Median 5Y
6.9
Industry
15.4
vs History
25
vs Industry
29
Median 3Y
3.9
Median 5Y
4.7
Industry
12.9
vs History
23
vs Industry
20
Median 3Y
5.9
Median 5Y
5.9
Industry
17.5
vs History
4
vs Industry
29
Median 3Y
1.4
Median 5Y
1.4
Industry
2

Multiples Across Competitors

5TP Competitors Multiples
CNMC Goldmine Holdings 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
SG
CNMC Goldmine Holdings Ltd
SGX:5TP
441.8m SGD 3.9 16.2 7 8.6
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 486.1 35 747 19 720.5 22 630.6
ZA
Gold Fields Ltd
JSE:GFI
668.8B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
211.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
990.3B CNY 3 21.7 17.6 17.6
US
Newmont Corporation
NYSE:NEM
123.5B USD 5.7 17.2 10.4 13.2
AU
Greatland Gold PLC
ASX:GGP
158.5B AUD 82.6 234.4 168.9 189.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
133.5B CAD 9.1 27.9 13.8 18
CA
Barrick Gold Corp
TSX:ABX
115.5B CAD 5.7 23.2 9.9 12.7
CA
Barrick Mining Corp
F:ABR0
71.2B EUR 5.7 23.2 9.9 12.7
CA
Wheaton Precious Metals Corp
TSX:WPM
78.9B CAD 31.1 56.8 41.5 52.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
CNMC Goldmine Holdings Ltd
SGX:5TP
Average EV/EBITDA: 2 222.2
7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 720.5
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
10.4
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
168.9
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.8
28%
0.5
CA
Barrick Gold Corp
TSX:ABX
9.9
33%
0.3
CA
Barrick Mining Corp
F:ABR0
9.9
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
41.5
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
CNMC Goldmine Holdings Ltd
SGX:5TP
Average EV/EBIT: 2 550.6
8.6
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 630.6
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
13.2
29%
0.5
AU
G
Greatland Gold PLC
ASX:GGP
189.5
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
18
37%
0.5
CA
Barrick Gold Corp
TSX:ABX
12.7
43%
0.3
CA
Barrick Mining Corp
F:ABR0
12.7
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
52.9
28%
1.9