Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Zestawienie aktualnego kursu akcji

Aris Mining Corporation z wycenami spółki



Aktualna cena: 10.01
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 11.3
Do wycen spółek stosujemy 4 metody:


Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 10.9 22.5 1.7
Aris Mining Corporation 6.1 43.8 1.4
Mediana / Aris Mining Corporation 1.8 0.5 1.2


Pozostałe spółki z branży Other Precious Metals
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Minerals 260 Limited MI6.AX 161 -40.9 -11.9 2.9 Australian Securities Exchange
Gemfields Group Limited GEM.L 139 1.0 -7.8 0.3 London Stock Exchange
Larvotto Resources Limited LRV.AX 212 -26.2 -17.6 7.6 Australian Securities Exchange
Osmond Resources Limited OSM.AX 62 -12.8 -8.6 5.9 Australian Securities Exchange
Impala Platinum Holdings Limited IMP.JO 91 19.1 -9.5 1.7 Johannesburg
Santana Minerals Limited SMI.AX 275 -274.4 -109,841.0 4.9 Australian Securities Exchange
Zimplats Holdings Limited ZIM.AX 1,142 5.1 38.8 0.6 Australian Securities Exchange
Petratherm Limited PTR.AX 81 -107.3 -76.4 11.4 Australian Securities Exchange
Avino Silver & Gold Mines Ltd. ASM 531 30.3 57.8 3.7 American Stock Exchange
Empress Royalty Corp. EMPR.V 79 13.4 39.8 4.4 Toronto Stock Exchange Ventures
Platinum Group Metals Ltd. PLG 188 -44.5 -46.4 6.5 American Stock Exchange
Antipa Minerals Limited AZY.AX 217 -101.3 -46.2 2.9 Australian Securities Exchange
Aris Mining Corporation ARIS.TO 1,229 5.9 42.8 1.4 Toronto Stock Exchange
AbraSilver Resource Corp. ABRA.V 349 -20.6 -15.7 13.7 Toronto Stock Exchange Ventures
Public Joint Stock Company ALROSA ALRS.ME 4,414 4.9 33.1 0.9 Moscow Stock Exchange
McEwen Mining Inc. MUX 591 23.5 -19.7 1.2 New York Stock Exchange
Vox Royalty Corp. VOXR.TO 162 40.3 -91.9 3.8 Toronto Stock Exchange
Anglo American Platinum Limited AMS.JO 110 10.1 27.4 1.9 Johannesburg
Tharisa plc THS.L 376 2.8 4.8 0.5 London Stock Exchange
Goliath Resources Limited GOT.V 275 -9.5 -9.4 18.3 Toronto Stock Exchange Ventures
Blackrock Silver Corp. BRC.V 129 -9.0 -8.3 10.6 Toronto Stock Exchange Ventures
China Silver Group Limited 0815.HK 149 29.0 45.7 2.0 HKSE
Carnaby Resources Limited CNB.AX 66 -29.0 -24.5 2.7 Australian Securities Exchange
Integra Resources Corp. ITR.V 244 27.7 -80.5 1.9 Toronto Stock Exchange Ventures
MTM Critical Metals Limited MTM.AX 283 -74,318.5 -50,553.0 12.4 Australian Securities Exchange
Atlas Lithium Corporation ATLX 80 -0.4 -0.0 0.0 NASDAQ Capital Market
Defiance Silver Corp. DEF.V 60 -41.9 -21.7 1.4 Toronto Stock Exchange Ventures
Orvana Minerals Corp. ORV.TO 59 1.4 23.8 1.1 Toronto Stock Exchange
Solaris Resources Inc. SLSR 830 -10.7 -10.2 -26.0 American Stock Exchange
Al Masane Al Kobra Mining Company 1322.SR 1,569 14.0 26.8 4.7 Saudi
Endeavour Silver Corp. EDR.TO 1,559 -69.8 -22.4 3.1 Toronto Stock Exchange
Platinum Group Metals Ltd. PTM.TO 189 -38.6 -41.2 8.1 Toronto Stock Exchange
Fresnillo plc FRES.L 14,277 10.8 101.4 3.7 London Stock Exchange
AIC Mines Limited A1M.AX 150 4.6 14.3 0.8 Australian Securities Exchange
Chesapeake Gold Corp. CKG.V 101 -45.4 -50.3 0.9 Toronto Stock Exchange Ventures
Gatos Silver, Inc. GATO.TO 1,093 -158.7 32.7 2.8 Toronto Stock Exchange
Triple Flag Precious Metals Corp. TFPM 4,651 23.3 881.6 2.6 New York Stock Exchange
New Pacific Metals Corp. NEWP 292 -50.4 -67.6 2.2 American Stock Exchange
Sino-Platinum Metals Co.,Ltd 600459.SS 1,702 13.5 20.8 1.7 Shanghai
Avino Silver & Gold Mines Ltd. ASM.TO 532 31.2 60.6 3.9 Toronto Stock Exchange
Lucara Diamond Corp. LUC.TO 76 -1.5 1.6 0.3 Toronto Stock Exchange
Xanadu Mines Limited XAM.TO 117 -72,778.8 -23,275.8 1.9 Toronto Stock Exchange
Silver Tiger Metals Inc. SLVR.V 183 -54.4 -57.0 2.8 Toronto Stock Exchange Ventures
SilverCrest Metals Inc. SILV 1,723 11.0 20.0 3.7 American Stock Exchange
Integra Resources Corp. ITRG 243 27.5 -79.8 1.8 American Stock Exchange
Perpetua Resources Corp. PPTA 1,782 -178.6 -363.9 11.8 NASDAQ Capital Market
McEwen Mining Inc. MUX.TO 591 23.5 -19.7 1.2 Toronto Stock Exchange
Challenger Exploration Limited CEL.AX 109 2.0 1.7 0.6 Australian Securities Exchange
Gold Royalty Corp. GROY-WT 110 169.8 -124.1 0.7 American Stock Exchange
Metalla Royalty & Streaming Ltd. MTA 350 -68.4 -15.5 1.4 American Stock Exchange
Southern Silver Exploration Corp. SSV.V 60 -14.9 -13.4 2.2 Toronto Stock Exchange Ventures
Metalla Royalty & Streaming Ltd. MTA.V 351 -68.7 -15.6 1.4 Toronto Stock Exchange Ventures
Vox Royalty Corp. VOXR 162 40.3 -91.9 3.8 NASDAQ Capital Market
Sierra Madre Gold and Silver Ltd. SM.V 67 -52.7 -34.6 3.6 TSXV
Nile Limited NILE.BO 62 9.4 14.6 2.0 Bombay Stock Exchange
G Mining Ventures Corp. GMIN.TO 1,329 -139.3 -572.9 16.0 Toronto Stock Exchange
MIDWEST GOLD LTD. MIDWEST.BO 153 -321.0 -56.8 4.4 Bombay Stock Exchange
China Gold International Resources Corp. Ltd. 2099.HK 3,483 20.7 55.5 2.0 HKSE
Eurasia Mining Plc EUA.L 180 -17.6 -19.9 7.3 London Stock Exchange
Sylvania Platinum Limited SLP.L 255 23.6 23.2 1.1 London Stock Exchange
Gatos Silver, Inc. GATO 1,000 116.7 30.0 2.6 New York Stock Exchange
Solaris Resources Inc. SLS.TO 834 -10.8 -10.3 -26.2 Toronto Stock Exchange
Triple Flag Precious Metals Corp. TFPM.TO 4,651 29.1 928.4 2.6 Toronto Stock Exchange
New Pacific Metals Corp. NUAG.TO 289 -49.6 -66.5 2.2 Toronto Stock Exchange
Gold Royalty Corp. GROY 405 169.8 -124.1 0.7 American Stock Exchange
GoGold Resources Inc. GGD.TO 541 32.5 149.5 1.8 Toronto Stock Exchange
Deccan Gold Mines Limited DECNGOLD.BO 253 -27.5 -55.5 9.0 Bombay Stock Exchange
Compañía de Minas Buenaventura S.A.A. BVN 4,204 6.7 10.5 1.2 New York Stock Exchange
ESGold Corp. ESAU.CN 69 -22.3 -13.9 18.3 Canadian Securities Exchange
Endeavour Silver Corp. EXK 1,556 -69.6 -22.3 3.1 New York Stock Exchange
Strickland Metals Limited STK.AX 221 -93.4 -107.2 3.9 Australian Securities Exchange
Capitan Mining Inc. CAPT.V 68 -51.1 -45.9 5.1 Toronto Stock Exchange Ventures
Arras Minerals Corp. ARK.V 91 -52.2 -51.1 6.7 Toronto Stock Exchange Ventures
Viscount Mining Corp. VML.V 71 -54.5 -46.6 9.9 Toronto Stock Exchange Ventures
Bravo Mining Corp. BRVO.V 250 -75.1 -110.2 4.8 Toronto Stock Exchange Ventures
Bougainville Copper Limited BOC.AX 157 -49.3 -47.8 7.9 Australian Securities Exchange
Lucara Diamond Corp. LUC.ST 74 -1.6 1.5 0.3 Stockholm Stock Exchange
Medallion Metals Limited MM8.AX 86 -55.1 -30.3 7.0 Australian Securities Exchange
China Gold International Resources Corp. Ltd. CGG.TO 3,473 20.6 55.4 2.0 Toronto Stock Exchange
29Metals Limited 29M.AX 277 -9.3 -1.3 0.6 Australian Securities Exchange
Highlander Silver Corp. HSLV.CN 168 -66.6 -40.9 4.6 Canadian Securities Exchange
SilverCrest Metals Inc. SIL.TO 1,632 8.9 19.4 3.6 Toronto Stock Exchange
Yintai Gold Co., Ltd. 000975.SZ 7,214 14.7 22.5 3.9 Shenzhen
PT Amman Mineral Internasional Tbk AMMN.JK 35,651 35.9 96.7 7.2 Jakarta Stock Exchange
Perpetua Resources Corp. PPTA.TO 1,785 -89.0 -61.5 11.8 Toronto Stock Exchange
Outcrop Silver & Gold Corporation OCG.V 73 -7.9 -6.8 5.1 Toronto Stock Exchange Ventures
Empire Metals Limited EEE.L 294 -117.4 -77.5 19.7 London Stock Exchange
Golden Metal Resources PLC GMET.L 118 -142.6 -84.8 6.1 London Stock Exchange
Critical Metals Corp. Warrants CRMLW 747 -2,227.9 0.0 0.0 Nasdaq
Tolu Minerals Ltd TOK.AX 114 -26.7 -19.0 3.2 Australian Securities Exchange
Braveheart Resources Inc. 2ZR.F 554 nan nan nan Frankfurt Stock Exchange