Avino Silver & Gold Mines Ltd
TSX:ASM

Watchlist Manager
Avino Silver & Gold Mines Ltd Logo
Avino Silver & Gold Mines Ltd
TSX:ASM
Watchlist
Price: 2.97 CAD -1.33%
Market Cap: 417.3m CAD

Relative Value

The Relative Value of one ASM stock under the Base Case scenario is 2.53 CAD. Compared to the current market price of 2.97 CAD, Avino Silver & Gold Mines Ltd is Overvalued by 15%.

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.

ASM Relative Value
Base Case
2.53 CAD
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
38
Median 3Y
2.1
Median 5Y
2.6
Industry
1.8
Forward
3.7
vs History
38
vs Industry
3
Median 3Y
46.5
Median 5Y
18.9
Industry
15.6
Forward
19.6
vs History
52
vs Industry
7
Median 3Y
13.7
Median 5Y
13.7
Industry
9.5
vs History
0
vs Industry
Median 3Y
-6.3
Median 5Y
-9
Industry
15.6
vs History
1
vs Industry
28
Median 3Y
0.9
Median 5Y
1.1
Industry
1.5
vs History
25
vs Industry
39
Median 3Y
2
Median 5Y
2.5
Industry
2.1
Forward
3.4
vs History
26
vs Industry
21
Median 3Y
7.9
Median 5Y
8
Industry
7
vs History
42
vs Industry
8
Median 3Y
13.1
Median 5Y
13
Industry
10.1
Forward
7.6
vs History
38
vs Industry
7
Median 3Y
18.4
Median 5Y
8.6
Industry
12.9
Forward
16
vs History
53
vs Industry
8
Median 3Y
13.8
Median 5Y
13.8
Industry
10.8
vs History
9
vs Industry
2
Median 3Y
-6.1
Median 5Y
-7.5
Industry
14.1
vs History
1
vs Industry
29
Median 3Y
0.8
Median 5Y
1
Industry
1.3

Multiples Across Competitors

ASM Competitors Multiples
Avino Silver & Gold Mines Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Avino Silver & Gold Mines Ltd
TSX:ASM
423.1m CAD 4.6 37.7 14.3 17.3
ZA
Anglo American Platinum Ltd
JSE:AMS
168.3B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
100.1B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
61.9B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
49B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
MX
Fresnillo PLC
LSE:FRES
7.3B GBP 2.8 69.1 16.5 27.6
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
173.1B MXN 1.3 120.5 5.3 9.2
RU
AK Alrosa PAO
MOEX:ALRS
366B RUB 0.7 3 1.9 2.3
CY
Tharisa PLC
JSE:THA
4B Zac 0 0 0 0
CA
Silvercrest Metals Inc
TSX:SIL
2.2B CAD 5.6 18.3 8.5 10.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Avino Silver & Gold Mines Ltd
TSX:ASM
Average EV/EBITDA: 9.3
14.3
N/A N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
25%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
30%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
60%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
28%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
MX
Fresnillo PLC
LSE:FRES
16.5
-1%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
5.3
8%
0.7
RU
A
AK Alrosa PAO
MOEX:ALRS
1.9
N/A N/A
CY
T
Tharisa PLC
JSE:THA
Not Available
4%
N/A
CA
Silvercrest Metals Inc
TSX:SIL
8.5
4%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Avino Silver & Gold Mines Ltd
TSX:ASM
Average EV/EBIT: 13.4
17.3
20%
0.9
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
10%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
64%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
39%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
21%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-10%
N/A
MX
Fresnillo PLC
LSE:FRES
27.6
1%
27.6
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
9.2
N/A N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
2.3
N/A N/A
CY
T
Tharisa PLC
JSE:THA
Not Available
0%
N/A
CA
Silvercrest Metals Inc
TSX:SIL
10.5
11%
1