Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
NE NEM NEWMONT Corp /DE/ FY ended Feb 12, 2026 | $127.98 | $134.85B | $118.06B | $22.67B | $11.93B | $7.09B | 20.03x | 5.95x | 9.71x |
GO GOLD BARRICK GOLD CORP FY ended Dec 31, 2025 | $45.55 | $76.31B | $71.91B | $16.96B | $5.05B | $3.27B | 15.55x | 4.50x | 14.22x |
FN FNV FRANCO NEVADA Corp FY ended Dec 31, 2025 | $266.16 | $51.32B | $50.81B | $1.82B | $1.11B | $1.11B | 46.13x | 28.15x | 45.68x |
RG RGLD ROYAL GOLD INC FY ended Feb 11, 2026 | $262.85 | $22.27B | $19.27B | $1.03B | $588.49M | $466.28M | 39.29x | 21.61x | 32.69x |
HL HL HECLA MINING CO/DE/ FY ended Feb 12, 2026 | $20.38 | $13.69B | $12.43B | $1.42B | $453.55M | $321.71M | 41.59x | 9.62x | 24.84x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 25.55x | 5/5 | -$8.50B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 13.97x | 5/5 | $166.32B | $332.60 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 32.52x | 5/5 | -$13.22B | — | Target fundamentals do not produce a usable positive equity value. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
NE NEM NEWMONT Corp /DE/ FY ended Feb 12, 2026 | $127.98 | $134.85B | $118.06B | $22.67B | $11.93B | $7.09B | 20.03x | 5.95x | 9.71x |
GO GOLD BARRICK GOLD CORP FY ended Dec 31, 2025 | $45.55 | $76.31B | $71.91B | $16.96B | $5.05B | $3.27B | 15.55x | 4.50x | 14.22x |
FN FNV FRANCO NEVADA Corp FY ended Dec 31, 2025 | $266.16 | $51.32B | $50.81B | $1.82B | $1.11B | $1.11B | 46.13x | 28.15x | 45.68x |
RG RGLD ROYAL GOLD INC FY ended Feb 11, 2026 | $262.85 | $22.27B | $19.27B | $1.03B | $588.49M | $466.28M | 39.29x | 21.61x | 32.69x |
HL HL HECLA MINING CO/DE/ FY ended Feb 12, 2026 | $20.38 | $13.69B | $12.43B | $1.42B | $453.55M | $321.71M | 41.59x | 9.62x | 24.84x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 25.55x | 5/5 | -$8.50B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 13.97x | 5/5 | $166.32B | $332.60 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 32.52x | 5/5 | -$13.22B | — | Target fundamentals do not produce a usable positive equity value. |
