Elemental Royalties Corp
XTSX:ELE

Watchlist Manager
Elemental Royalties Corp Logo
Elemental Royalties Corp
XTSX:ELE
Watchlist
Price: 1.16 CAD -3.33% Market Closed
Market Cap: 285.1m CAD
Have any thoughts about
Elemental Royalties Corp?
Write Note

Relative Value

The Relative Value of one ELE stock under the Base Case scenario is 0.9 CAD. Compared to the current market price of 1.16 CAD, Elemental Royalties Corp is Overvalued by 22%.

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.

ELE Relative Value
Base Case
0.9 CAD
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
31
Median 3Y
20
Median 5Y
21.5
Industry
1.8
Forward
9.3
vs History
3
vs Industry
Median 3Y
-30
Median 5Y
-67.4
Industry
15.8
Forward
65.9
vs History
31
vs Industry
3
Median 3Y
93.7
Median 5Y
78.7
Industry
9.4
vs History
vs Industry
Median 3Y
-19.9
Median 5Y
-25.9
Industry
15.4
vs History
71
vs Industry
52
Median 3Y
1.6
Median 5Y
1.6
Industry
1.5
vs History
60
vs Industry
29
Median 3Y
21.4
Median 5Y
22.4
Industry
2.2
Forward
10
vs History
63
vs Industry
11
Median 3Y
48.6
Median 5Y
59.6
Industry
7.4
vs History
60
vs Industry
4
Median 3Y
80.8
Median 5Y
83.1
Industry
10.4
Forward
11.3
vs History
vs Industry
Median 3Y
-73.4
Median 5Y
-74.2
Industry
13.1
Forward
-49.4
vs History
31
vs Industry
4
Median 3Y
94.7
Median 5Y
84.2
Industry
10.6
vs History
3
vs Industry
4
Median 3Y
-14
Median 5Y
-18.5
Industry
13.5
vs History
61
vs Industry
47
Median 3Y
1.4
Median 5Y
1.5
Industry
1.3

Multiples Across Competitors

ELE Competitors Multiples
Elemental Royalties Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Elemental Royalties Corp
XTSX:ELE
285.1m CAD 13.6 119.1 34.1 -410.6
RU
Polyus PJSC
LSE:PLZL
70.4T USD 15 191.9 47 280.3 26 083.2 29 932.1
ZA
Gold Fields Ltd
JSE:GFI
232.3B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
100.9B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
410.9B CNY 1.4 14 12.2 12.2
US
Newmont Corporation
NYSE:NEM
45.9B USD 2.7 -37.8 9.1 16.7
CA
Agnico Eagle Mines Ltd
TSX:AEM
59.1B CAD 5.3 41.2 9.9 15.5
CA
Barrick Gold Corp
TSX:ABX
40.7B CAD 2.3 17.6 5.3 8.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.8B CAD 22.4 44.7 29.2 40.1
CA
Franco-Nevada Corp
TSX:FNV
32.7B CAD 21 -37.9 23.5 31.5
RU
Polyus PAO
MOEX:PLZL
1.8T RUB 3.4 7.2 6.2 7
P/E Multiple
Earnings Growth P/E to Growth
CA
Elemental Royalties Corp
XTSX:ELE
Average P/E: 6 789.2
119.1
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
47 280.3
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
192%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
99%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
14
102%
0.1
US
Newmont Corporation
NYSE:NEM
Negative Multiple: -37.8 N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
41.2
12%
3.5
CA
Barrick Gold Corp
TSX:ABX
17.6
163%
0.1
CA
Wheaton Precious Metals Corp
TSX:WPM
44.7
54%
0.8
CA
Franco-Nevada Corp
TSX:FNV
Negative Multiple: -37.9 N/A N/A
RU
Polyus PAO
MOEX:PLZL
7.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Elemental Royalties Corp
XTSX:ELE
Average EV/EBITDA: 2 912.5
34.1
787%
0
RU
P
Polyus PJSC
LSE:PLZL
26 083.2
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
63%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
49%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.2
140%
0.1
US
Newmont Corporation
NYSE:NEM
9.1
247%
0
CA
Agnico Eagle Mines Ltd
TSX:AEM
9.9
54%
0.2
CA
Barrick Gold Corp
TSX:ABX
5.3
70%
0.1
CA
Wheaton Precious Metals Corp
TSX:WPM
29.2
76%
0.4
CA
Franco-Nevada Corp
TSX:FNV
23.5
31%
0.8
RU
Polyus PAO
MOEX:PLZL
6.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Elemental Royalties Corp
XTSX:ELE
Average EV/EBIT: 3 757.9
Negative Multiple: -410.6
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
29 932.1
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
93%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
46%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
12.2
95%
0.1
US
Newmont Corporation
NYSE:NEM
16.7
912%
0
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.5
62%
0.3
CA
Barrick Gold Corp
TSX:ABX
8.3
106%
0.1
CA
Wheaton Precious Metals Corp
TSX:WPM
40.1
84%
0.5
CA
Franco-Nevada Corp
TSX:FNV
31.5
14%
2.3
RU
Polyus PAO
MOEX:PLZL
7
N/A N/A

See Also

Discover More
Back to Top