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 |
|---|
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 |
SB SBSW Sibanye Stillwater Ltd FY ended Dec 31, 2025 | $12.09 | $34.22B | $18.17B | $112.13B | -$5.71B | -$5.71B | -4.69x | 0.31x | — |
BT BTG B2GOLD CORP FY ended Dec 31, 2025 | $5.66 | $7.59B | $9.29B | — | $433.70M | $426.70M | 18.87x | — | 21.43x |
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 |
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 EVActive | Enterprise Multiple | 21.41x | 3/4 | $10.97B | $16.33 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.29x | 3/4 | $13.22B | $19.68 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 18.37x | 4/4 | $5.91B | $8.80 | Included in the active peer mix. |
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 |
|---|---|---|---|---|---|---|---|---|---|
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 |
SB SBSW Sibanye Stillwater Ltd FY ended Dec 31, 2025 | $12.09 | $34.22B | $18.17B | $112.13B | -$5.71B | -$5.71B | -4.69x | 0.31x | — |
BT BTG B2GOLD CORP FY ended Dec 31, 2025 | $5.66 | $7.59B | $9.29B | — | $433.70M | $426.70M | 18.87x | — | 21.43x |
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 |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 21.41x | 3/4 | $10.97B | $16.33 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.29x | 3/4 | $13.22B | $19.68 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 18.37x | 4/4 | $5.91B | $8.80 | Included in the active peer mix. |
